[WTHORSE] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -12.32%
YoY- -23.63%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 559,099 540,351 530,041 525,502 533,721 533,250 530,363 3.58%
PBT 64,948 70,267 71,382 70,548 79,865 83,682 83,325 -15.31%
Tax -9,372 -10,588 -10,780 -15,384 -16,947 -17,712 -17,872 -34.99%
NP 55,576 59,679 60,602 55,164 62,918 65,970 65,453 -10.34%
-
NP to SH 55,576 59,679 60,602 55,164 62,918 65,970 65,453 -10.34%
-
Tax Rate 14.43% 15.07% 15.10% 21.81% 21.22% 21.17% 21.45% -
Total Cost 503,523 480,672 469,439 470,338 470,803 467,280 464,910 5.46%
-
Net Worth 668,365 668,411 459,377 646,245 634,575 631,866 460,162 28.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 22,983 22,983 22,983 23,003 27,605 27,605 27,605 -11.50%
Div Payout % 41.36% 38.51% 37.93% 41.70% 43.88% 41.85% 42.18% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 668,365 668,411 459,377 646,245 634,575 631,866 460,162 28.28%
NOSH 229,678 229,694 229,688 229,980 229,918 229,769 230,081 -0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.94% 11.04% 11.43% 10.50% 11.79% 12.37% 12.34% -
ROE 8.32% 8.93% 13.19% 8.54% 9.91% 10.44% 14.22% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 243.43 235.25 230.76 228.50 232.13 232.08 230.51 3.70%
EPS 24.20 25.98 26.38 23.99 27.37 28.71 28.45 -10.23%
DPS 10.00 10.00 10.00 10.00 12.00 12.00 12.00 -11.45%
NAPS 2.91 2.91 2.00 2.81 2.76 2.75 2.00 28.43%
Adjusted Per Share Value based on latest NOSH - 229,980
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 254.14 245.61 240.93 238.86 242.60 242.39 241.07 3.58%
EPS 25.26 27.13 27.55 25.07 28.60 29.99 29.75 -10.34%
DPS 10.45 10.45 10.45 10.46 12.55 12.55 12.55 -11.50%
NAPS 3.038 3.0382 2.0881 2.9375 2.8844 2.8721 2.0916 28.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.66 1.68 1.67 1.70 1.88 1.94 2.10 -
P/RPS 0.68 0.71 0.72 0.74 0.81 0.84 0.91 -17.66%
P/EPS 6.86 6.47 6.33 7.09 6.87 6.76 7.38 -4.75%
EY 14.58 15.47 15.80 14.11 14.56 14.80 13.55 5.01%
DY 6.02 5.95 5.99 5.88 6.38 6.19 5.71 3.59%
P/NAPS 0.57 0.58 0.84 0.60 0.68 0.71 1.05 -33.47%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 17/05/12 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 -
Price 1.67 1.69 1.75 1.72 1.75 1.99 1.93 -
P/RPS 0.69 0.72 0.76 0.75 0.75 0.86 0.84 -12.30%
P/EPS 6.90 6.50 6.63 7.17 6.39 6.93 6.78 1.17%
EY 14.49 15.37 15.08 13.95 15.64 14.43 14.74 -1.13%
DY 5.99 5.92 5.71 5.81 6.86 6.03 6.22 -2.48%
P/NAPS 0.57 0.58 0.88 0.61 0.63 0.72 0.97 -29.86%

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