[WTHORSE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.44%
YoY- 34.86%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 533,250 530,363 531,572 516,667 494,945 480,488 456,256 10.96%
PBT 83,682 83,325 94,639 90,754 84,635 79,354 63,538 20.17%
Tax -17,712 -17,872 -22,402 -21,905 -20,553 -18,841 -13,543 19.61%
NP 65,970 65,453 72,237 68,849 64,082 60,513 49,995 20.32%
-
NP to SH 65,970 65,453 72,237 68,849 64,082 60,513 49,995 20.32%
-
Tax Rate 21.17% 21.45% 23.67% 24.14% 24.28% 23.74% 21.31% -
Total Cost 467,280 464,910 459,335 447,818 430,863 419,975 406,261 9.78%
-
Net Worth 631,866 460,162 618,763 599,880 593,352 459,731 570,224 7.08%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 27,605 27,605 27,594 22,989 22,989 22,989 27,612 -0.01%
Div Payout % 41.85% 42.18% 38.20% 33.39% 35.88% 37.99% 55.23% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 631,866 460,162 618,763 599,880 593,352 459,731 570,224 7.08%
NOSH 229,769 230,081 230,023 229,839 229,981 229,865 229,929 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.37% 12.34% 13.59% 13.33% 12.95% 12.59% 10.96% -
ROE 10.44% 14.22% 11.67% 11.48% 10.80% 13.16% 8.77% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 232.08 230.51 231.09 224.79 215.21 209.03 198.43 11.01%
EPS 28.71 28.45 31.40 29.96 27.86 26.33 21.74 20.38%
DPS 12.00 12.00 12.00 10.00 10.00 10.00 12.00 0.00%
NAPS 2.75 2.00 2.69 2.61 2.58 2.00 2.48 7.13%
Adjusted Per Share Value based on latest NOSH - 229,839
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 222.19 220.98 221.49 215.28 206.23 200.20 190.11 10.96%
EPS 27.49 27.27 30.10 28.69 26.70 25.21 20.83 20.33%
DPS 11.50 11.50 11.50 9.58 9.58 9.58 11.51 -0.05%
NAPS 2.6328 1.9173 2.5782 2.4995 2.4723 1.9155 2.3759 7.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 2.10 1.71 1.50 1.44 1.38 1.34 -
P/RPS 0.84 0.91 0.74 0.67 0.67 0.66 0.68 15.14%
P/EPS 6.76 7.38 5.45 5.01 5.17 5.24 6.16 6.39%
EY 14.80 13.55 18.37 19.97 19.35 19.08 16.23 -5.96%
DY 6.19 5.71 7.02 6.67 6.94 7.25 8.96 -21.86%
P/NAPS 0.71 1.05 0.64 0.57 0.56 0.69 0.54 20.03%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 -
Price 1.99 1.93 1.80 1.59 1.54 1.40 1.33 -
P/RPS 0.86 0.84 0.78 0.71 0.72 0.67 0.67 18.12%
P/EPS 6.93 6.78 5.73 5.31 5.53 5.32 6.12 8.64%
EY 14.43 14.74 17.45 18.84 18.09 18.80 16.35 -7.99%
DY 6.03 6.22 6.67 6.29 6.49 7.14 9.02 -23.56%
P/NAPS 0.72 0.97 0.67 0.61 0.60 0.70 0.54 21.16%

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