[WTHORSE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.17%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 494,945 480,488 456,256 466,326 480,962 481,996 481,310 1.88%
PBT 84,635 79,354 63,538 65,866 68,360 68,069 68,298 15.38%
Tax -20,553 -18,841 -13,543 -14,815 -16,178 -15,900 -15,335 21.58%
NP 64,082 60,513 49,995 51,051 52,182 52,169 52,963 13.56%
-
NP to SH 64,082 60,513 49,995 51,051 52,182 52,169 52,963 13.56%
-
Tax Rate 24.28% 23.74% 21.31% 22.49% 23.67% 23.36% 22.45% -
Total Cost 430,863 419,975 406,261 415,275 428,780 429,827 428,347 0.39%
-
Net Worth 593,352 459,731 570,224 554,523 556,286 460,456 462,627 18.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 22,989 22,989 27,612 16,115 16,115 16,115 16,245 26.07%
Div Payout % 35.88% 37.99% 55.23% 31.57% 30.88% 30.89% 30.67% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 593,352 459,731 570,224 554,523 556,286 460,456 462,627 18.06%
NOSH 229,981 229,865 229,929 230,092 229,870 230,228 231,313 -0.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.95% 12.59% 10.96% 10.95% 10.85% 10.82% 11.00% -
ROE 10.80% 13.16% 8.77% 9.21% 9.38% 11.33% 11.45% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 215.21 209.03 198.43 202.67 209.23 209.36 208.08 2.27%
EPS 27.86 26.33 21.74 22.19 22.70 22.66 22.90 13.97%
DPS 10.00 10.00 12.00 7.00 7.00 7.00 7.00 26.87%
NAPS 2.58 2.00 2.48 2.41 2.42 2.00 2.00 18.52%
Adjusted Per Share Value based on latest NOSH - 230,092
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 206.23 200.20 190.11 194.30 200.40 200.83 200.55 1.88%
EPS 26.70 25.21 20.83 21.27 21.74 21.74 22.07 13.55%
DPS 9.58 9.58 11.51 6.71 6.71 6.71 6.77 26.06%
NAPS 2.4723 1.9155 2.3759 2.3105 2.3179 1.9186 1.9276 18.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.44 1.38 1.34 1.25 1.10 1.06 1.06 -
P/RPS 0.67 0.66 0.68 0.62 0.53 0.51 0.51 19.97%
P/EPS 5.17 5.24 6.16 5.63 4.85 4.68 4.63 7.63%
EY 19.35 19.08 16.23 17.75 20.64 21.38 21.60 -7.07%
DY 6.94 7.25 8.96 5.60 6.36 6.60 6.60 3.40%
P/NAPS 0.56 0.69 0.54 0.52 0.45 0.53 0.53 3.74%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 -
Price 1.54 1.40 1.33 1.31 1.26 1.11 1.05 -
P/RPS 0.72 0.67 0.67 0.65 0.60 0.53 0.50 27.54%
P/EPS 5.53 5.32 6.12 5.90 5.55 4.90 4.59 13.23%
EY 18.09 18.80 16.35 16.94 18.02 20.41 21.81 -11.73%
DY 6.49 7.14 9.02 5.34 5.56 6.31 6.67 -1.80%
P/NAPS 0.60 0.70 0.54 0.54 0.52 0.56 0.53 8.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment