[WTHORSE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.97%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 739,177 696,104 672,126 646,814 606,008 607,125 601,195 14.75%
PBT 82,736 77,351 77,181 73,596 60,999 56,537 49,638 40.53%
Tax -29,064 -27,776 -26,321 -25,415 -13,751 -12,635 -11,023 90.74%
NP 53,672 49,575 50,860 48,181 47,248 43,902 38,615 24.52%
-
NP to SH 53,672 49,575 50,860 48,181 47,248 43,902 38,615 24.52%
-
Tax Rate 35.13% 35.91% 34.10% 34.53% 22.54% 22.35% 22.21% -
Total Cost 685,505 646,529 621,266 598,633 558,760 563,223 562,580 14.06%
-
Net Worth 734,245 718,004 715,334 688,191 698,076 685,906 683,427 4.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 22,942 22,951 22,951 22,951 22,963 22,972 22,972 -0.08%
Div Payout % 42.75% 46.30% 45.13% 47.64% 48.60% 52.33% 59.49% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 734,245 718,004 715,334 688,191 698,076 685,906 683,427 4.89%
NOSH 229,451 229,394 229,273 229,397 229,630 229,400 229,338 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.26% 7.12% 7.57% 7.45% 7.80% 7.23% 6.42% -
ROE 7.31% 6.90% 7.11% 7.00% 6.77% 6.40% 5.65% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 322.15 303.45 293.15 281.96 263.91 264.66 262.14 14.71%
EPS 23.39 21.61 22.18 21.00 20.58 19.14 16.84 24.46%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.20 3.13 3.12 3.00 3.04 2.99 2.98 4.85%
Adjusted Per Share Value based on latest NOSH - 229,397
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 307.99 290.04 280.05 269.51 252.50 252.97 250.50 14.75%
EPS 22.36 20.66 21.19 20.08 19.69 18.29 16.09 24.50%
DPS 9.56 9.56 9.56 9.56 9.57 9.57 9.57 -0.06%
NAPS 3.0594 2.9917 2.9806 2.8675 2.9087 2.8579 2.8476 4.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.17 2.24 2.04 1.87 1.80 1.71 1.62 -
P/RPS 0.67 0.74 0.70 0.66 0.68 0.65 0.62 5.30%
P/EPS 9.28 10.36 9.20 8.90 8.75 8.94 9.62 -2.36%
EY 10.78 9.65 10.87 11.23 11.43 11.19 10.39 2.48%
DY 4.61 4.46 4.90 5.35 5.56 5.85 6.17 -17.64%
P/NAPS 0.68 0.72 0.65 0.62 0.59 0.57 0.54 16.59%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 28/08/14 29/05/14 28/02/14 20/11/13 23/08/13 29/05/13 -
Price 2.15 2.25 2.26 1.89 1.79 1.68 1.70 -
P/RPS 0.67 0.74 0.77 0.67 0.68 0.63 0.65 2.03%
P/EPS 9.19 10.41 10.19 9.00 8.70 8.78 10.10 -6.09%
EY 10.88 9.61 9.82 11.11 11.49 11.39 9.90 6.48%
DY 4.65 4.44 4.42 5.29 5.59 5.95 5.88 -14.47%
P/NAPS 0.67 0.72 0.72 0.63 0.59 0.56 0.57 11.36%

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