[WTHORSE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -10.48%
YoY- -47.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 417,387 411,176 399,446 389,244 383,810 382,915 393,735 3.95%
PBT 50,247 49,186 49,338 55,019 60,182 71,197 83,782 -28.81%
Tax -6,205 -10,939 -11,544 -13,294 -13,573 -8,768 -10,230 -28.28%
NP 44,042 38,247 37,794 41,725 46,609 62,429 73,552 -28.89%
-
NP to SH 44,042 38,247 37,794 41,725 46,609 62,429 73,552 -28.89%
-
Tax Rate 12.35% 22.24% 23.40% 24.16% 22.55% 12.32% 12.21% -
Total Cost 373,345 372,929 361,652 347,519 337,201 320,486 320,183 10.75%
-
Net Worth 465,786 461,602 450,833 444,504 235,202 442,091 433,493 4.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 16,340 4,696 4,696 11,909 11,909 19,076 19,076 -9.78%
Div Payout % 37.10% 12.28% 12.43% 28.54% 25.55% 30.56% 25.94% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 465,786 461,602 450,833 444,504 235,202 442,091 433,493 4.89%
NOSH 232,893 233,132 234,808 235,187 235,202 236,412 238,183 -1.48%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.55% 9.30% 9.46% 10.72% 12.14% 16.30% 18.68% -
ROE 9.46% 8.29% 8.38% 9.39% 19.82% 14.12% 16.97% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.22 176.37 170.12 165.50 163.18 161.97 165.31 5.51%
EPS 18.91 16.41 16.10 17.74 19.82 26.41 30.88 -27.82%
DPS 7.00 2.00 2.00 5.00 5.00 8.00 8.00 -8.49%
NAPS 2.00 1.98 1.92 1.89 1.00 1.87 1.82 6.47%
Adjusted Per Share Value based on latest NOSH - 235,187
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 173.91 171.32 166.44 162.19 159.92 159.55 164.06 3.95%
EPS 18.35 15.94 15.75 17.39 19.42 26.01 30.65 -28.89%
DPS 6.81 1.96 1.96 4.96 4.96 7.95 7.95 -9.77%
NAPS 1.9408 1.9233 1.8785 1.8521 0.98 1.842 1.8062 4.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.17 1.38 1.44 1.53 1.89 2.17 -
P/RPS 0.68 0.66 0.81 0.87 0.94 1.17 1.31 -35.33%
P/EPS 6.40 7.13 8.57 8.12 7.72 7.16 7.03 -6.05%
EY 15.63 14.02 11.66 12.32 12.95 13.97 14.23 6.43%
DY 5.79 1.71 1.45 3.47 3.27 4.23 3.69 34.92%
P/NAPS 0.61 0.59 0.72 0.76 1.53 1.01 1.19 -35.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 -
Price 1.42 1.25 1.25 1.41 1.50 1.60 1.99 -
P/RPS 0.79 0.71 0.73 0.85 0.92 0.99 1.20 -24.26%
P/EPS 7.51 7.62 7.77 7.95 7.57 6.06 6.44 10.75%
EY 13.32 13.12 12.88 12.58 13.21 16.50 15.52 -9.66%
DY 4.93 1.60 1.60 3.55 3.33 5.00 4.02 14.52%
P/NAPS 0.71 0.63 0.65 0.75 1.50 0.86 1.09 -24.79%

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