[WTHORSE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.9%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 530,363 531,572 516,667 494,945 480,488 456,256 466,326 8.93%
PBT 83,325 94,639 90,754 84,635 79,354 63,538 65,866 16.92%
Tax -17,872 -22,402 -21,905 -20,553 -18,841 -13,543 -14,815 13.28%
NP 65,453 72,237 68,849 64,082 60,513 49,995 51,051 17.96%
-
NP to SH 65,453 72,237 68,849 64,082 60,513 49,995 51,051 17.96%
-
Tax Rate 21.45% 23.67% 24.14% 24.28% 23.74% 21.31% 22.49% -
Total Cost 464,910 459,335 447,818 430,863 419,975 406,261 415,275 7.79%
-
Net Worth 460,162 618,763 599,880 593,352 459,731 570,224 554,523 -11.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 27,605 27,594 22,989 22,989 22,989 27,612 16,115 43.02%
Div Payout % 42.18% 38.20% 33.39% 35.88% 37.99% 55.23% 31.57% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 460,162 618,763 599,880 593,352 459,731 570,224 554,523 -11.66%
NOSH 230,081 230,023 229,839 229,981 229,865 229,929 230,092 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.34% 13.59% 13.33% 12.95% 12.59% 10.96% 10.95% -
ROE 14.22% 11.67% 11.48% 10.80% 13.16% 8.77% 9.21% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 230.51 231.09 224.79 215.21 209.03 198.43 202.67 8.93%
EPS 28.45 31.40 29.96 27.86 26.33 21.74 22.19 17.96%
DPS 12.00 12.00 10.00 10.00 10.00 12.00 7.00 43.09%
NAPS 2.00 2.69 2.61 2.58 2.00 2.48 2.41 -11.66%
Adjusted Per Share Value based on latest NOSH - 229,981
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 220.98 221.49 215.28 206.23 200.20 190.11 194.30 8.93%
EPS 27.27 30.10 28.69 26.70 25.21 20.83 21.27 17.96%
DPS 11.50 11.50 9.58 9.58 9.58 11.51 6.71 43.07%
NAPS 1.9173 2.5782 2.4995 2.4723 1.9155 2.3759 2.3105 -11.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.10 1.71 1.50 1.44 1.38 1.34 1.25 -
P/RPS 0.91 0.74 0.67 0.67 0.66 0.68 0.62 29.06%
P/EPS 7.38 5.45 5.01 5.17 5.24 6.16 5.63 19.71%
EY 13.55 18.37 19.97 19.35 19.08 16.23 17.75 -16.43%
DY 5.71 7.02 6.67 6.94 7.25 8.96 5.60 1.30%
P/NAPS 1.05 0.64 0.57 0.56 0.69 0.54 0.52 59.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 -
Price 1.93 1.80 1.59 1.54 1.40 1.33 1.31 -
P/RPS 0.84 0.78 0.71 0.72 0.67 0.67 0.65 18.58%
P/EPS 6.78 5.73 5.31 5.53 5.32 6.12 5.90 9.68%
EY 14.74 17.45 18.84 18.09 18.80 16.35 16.94 -8.83%
DY 6.22 6.67 6.29 6.49 7.14 9.02 5.34 10.67%
P/NAPS 0.97 0.67 0.61 0.60 0.70 0.54 0.54 47.61%

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