[WTHORSE] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 4.92%
YoY- 44.49%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 533,721 533,250 530,363 531,572 516,667 494,945 480,488 7.27%
PBT 79,865 83,682 83,325 94,639 90,754 84,635 79,354 0.43%
Tax -16,947 -17,712 -17,872 -22,402 -21,905 -20,553 -18,841 -6.83%
NP 62,918 65,970 65,453 72,237 68,849 64,082 60,513 2.63%
-
NP to SH 62,918 65,970 65,453 72,237 68,849 64,082 60,513 2.63%
-
Tax Rate 21.22% 21.17% 21.45% 23.67% 24.14% 24.28% 23.74% -
Total Cost 470,803 467,280 464,910 459,335 447,818 430,863 419,975 7.93%
-
Net Worth 634,575 631,866 460,162 618,763 599,880 593,352 459,731 24.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 27,605 27,605 27,605 27,594 22,989 22,989 22,989 13.01%
Div Payout % 43.88% 41.85% 42.18% 38.20% 33.39% 35.88% 37.99% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 634,575 631,866 460,162 618,763 599,880 593,352 459,731 24.04%
NOSH 229,918 229,769 230,081 230,023 229,839 229,981 229,865 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 11.79% 12.37% 12.34% 13.59% 13.33% 12.95% 12.59% -
ROE 9.91% 10.44% 14.22% 11.67% 11.48% 10.80% 13.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 232.13 232.08 230.51 231.09 224.79 215.21 209.03 7.25%
EPS 27.37 28.71 28.45 31.40 29.96 27.86 26.33 2.62%
DPS 12.00 12.00 12.00 12.00 10.00 10.00 10.00 12.96%
NAPS 2.76 2.75 2.00 2.69 2.61 2.58 2.00 24.02%
Adjusted Per Share Value based on latest NOSH - 230,023
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 222.38 222.19 220.98 221.49 215.28 206.23 200.20 7.27%
EPS 26.22 27.49 27.27 30.10 28.69 26.70 25.21 2.66%
DPS 11.50 11.50 11.50 11.50 9.58 9.58 9.58 12.98%
NAPS 2.6441 2.6328 1.9173 2.5782 2.4995 2.4723 1.9155 24.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 1.94 2.10 1.71 1.50 1.44 1.38 -
P/RPS 0.81 0.84 0.91 0.74 0.67 0.67 0.66 14.67%
P/EPS 6.87 6.76 7.38 5.45 5.01 5.17 5.24 19.84%
EY 14.56 14.80 13.55 18.37 19.97 19.35 19.08 -16.53%
DY 6.38 6.19 5.71 7.02 6.67 6.94 7.25 -8.19%
P/NAPS 0.68 0.71 1.05 0.64 0.57 0.56 0.69 -0.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 -
Price 1.75 1.99 1.93 1.80 1.59 1.54 1.40 -
P/RPS 0.75 0.86 0.84 0.78 0.71 0.72 0.67 7.83%
P/EPS 6.39 6.93 6.78 5.73 5.31 5.53 5.32 13.03%
EY 15.64 14.43 14.74 17.45 18.84 18.09 18.80 -11.57%
DY 6.86 6.03 6.22 6.67 6.29 6.49 7.14 -2.63%
P/NAPS 0.63 0.72 0.97 0.67 0.61 0.60 0.70 -6.80%

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