[WTHORSE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.0%
YoY- 2.98%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 455,174 427,559 415,236 411,209 415,133 417,871 417,387 5.95%
PBT 59,591 53,135 50,844 49,445 49,381 50,250 50,247 12.05%
Tax -11,984 -9,507 -9,875 -10,060 -8,780 -7,533 -6,205 55.14%
NP 47,607 43,628 40,969 39,385 40,601 42,717 44,042 5.33%
-
NP to SH 47,607 43,628 40,969 39,385 40,601 42,717 44,042 5.33%
-
Tax Rate 20.11% 17.89% 19.42% 20.35% 17.78% 14.99% 12.35% -
Total Cost 407,567 383,931 374,267 371,824 374,532 375,154 373,345 6.02%
-
Net Worth 519,073 521,858 464,170 463,877 465,353 465,191 465,786 7.49%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 16,245 27,879 27,879 23,278 23,278 16,340 16,340 -0.38%
Div Payout % 34.13% 63.90% 68.05% 59.10% 57.33% 38.25% 37.10% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 519,073 521,858 464,170 463,877 465,353 465,191 465,786 7.49%
NOSH 231,729 231,937 232,085 231,938 232,676 232,595 232,893 -0.33%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 10.46% 10.20% 9.87% 9.58% 9.78% 10.22% 10.55% -
ROE 9.17% 8.36% 8.83% 8.49% 8.72% 9.18% 9.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 196.42 184.34 178.92 177.29 178.42 179.66 179.22 6.30%
EPS 20.54 18.81 17.65 16.98 17.45 18.37 18.91 5.67%
DPS 7.00 12.00 12.00 10.00 10.00 7.00 7.00 0.00%
NAPS 2.24 2.25 2.00 2.00 2.00 2.00 2.00 7.85%
Adjusted Per Share Value based on latest NOSH - 231,938
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 206.90 194.35 188.74 186.91 188.70 189.94 189.72 5.95%
EPS 21.64 19.83 18.62 17.90 18.46 19.42 20.02 5.32%
DPS 7.38 12.67 12.67 10.58 10.58 7.43 7.43 -0.44%
NAPS 2.3594 2.3721 2.1099 2.1085 2.1152 2.1145 2.1172 7.49%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.18 1.19 1.17 1.16 1.41 1.25 1.21 -
P/RPS 0.60 0.65 0.65 0.65 0.79 0.70 0.68 -8.01%
P/EPS 5.74 6.33 6.63 6.83 8.08 6.81 6.40 -7.00%
EY 17.41 15.81 15.09 14.64 12.38 14.69 15.63 7.46%
DY 5.93 10.08 10.26 8.62 7.09 5.60 5.79 1.60%
P/NAPS 0.53 0.53 0.59 0.58 0.71 0.63 0.61 -8.95%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 -
Price 1.16 1.29 1.21 1.20 1.30 1.50 1.42 -
P/RPS 0.59 0.70 0.68 0.68 0.73 0.83 0.79 -17.69%
P/EPS 5.65 6.86 6.85 7.07 7.45 8.17 7.51 -17.29%
EY 17.71 14.58 14.59 14.15 13.42 12.24 13.32 20.93%
DY 6.03 9.30 9.92 8.33 7.69 4.67 4.93 14.38%
P/NAPS 0.52 0.57 0.61 0.60 0.65 0.75 0.71 -18.76%

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