[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 27.53%
YoY- -31.47%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 437,120 468,460 388,584 393,092 361,822 391,520 280,080 7.69%
PBT 54,464 57,360 41,376 43,108 64,794 75,490 41,004 4.84%
Tax -11,914 -14,084 -8,422 -4,716 -8,774 -8,648 -4,844 16.16%
NP 42,550 43,276 32,954 38,392 56,020 66,842 36,160 2.74%
-
NP to SH 42,550 43,276 32,954 38,392 56,020 66,842 36,160 2.74%
-
Tax Rate 21.88% 24.55% 20.35% 10.94% 13.54% 11.46% 11.81% -
Total Cost 394,570 425,184 355,630 354,700 305,802 324,678 243,920 8.33%
-
Net Worth 554,300 519,497 465,309 451,117 433,119 379,838 330,907 8.96%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 32,468 23,265 9,398 - 38,222 23,978 -
Div Payout % - 75.03% 70.60% 24.48% - 57.18% 66.31% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 554,300 519,497 465,309 451,117 433,119 379,838 330,907 8.96%
NOSH 230,000 231,918 232,654 234,957 237,977 238,892 239,787 -0.69%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.73% 9.24% 8.48% 9.77% 15.48% 17.07% 12.91% -
ROE 7.68% 8.33% 7.08% 8.51% 12.93% 17.60% 10.93% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 190.05 201.99 167.02 167.30 152.04 163.89 116.80 8.44%
EPS 18.50 18.66 14.22 16.34 23.54 27.98 15.08 3.46%
DPS 0.00 14.00 10.00 4.00 0.00 16.00 10.00 -
NAPS 2.41 2.24 2.00 1.92 1.82 1.59 1.38 9.72%
Adjusted Per Share Value based on latest NOSH - 234,808
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 182.13 195.19 161.91 163.79 150.76 163.13 116.70 7.69%
EPS 17.73 18.03 13.73 16.00 23.34 27.85 15.07 2.74%
DPS 0.00 13.53 9.69 3.92 0.00 15.93 9.99 -
NAPS 2.3096 2.1646 1.9388 1.8797 1.8047 1.5827 1.3788 8.96%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.25 1.18 1.41 1.38 2.17 1.80 1.57 -
P/RPS 0.66 0.58 0.84 0.82 1.43 1.10 1.34 -11.12%
P/EPS 6.76 6.32 9.95 8.45 9.22 6.43 10.41 -6.93%
EY 14.80 15.81 10.05 11.84 10.85 15.54 9.61 7.45%
DY 0.00 11.86 7.09 2.90 0.00 8.89 6.37 -
P/NAPS 0.52 0.53 0.71 0.72 1.19 1.13 1.14 -12.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 22/08/08 22/08/07 23/08/06 22/08/05 19/08/04 21/08/03 -
Price 1.31 1.16 1.30 1.25 1.99 1.85 1.59 -
P/RPS 0.69 0.57 0.78 0.75 1.31 1.13 1.36 -10.68%
P/EPS 7.08 6.22 9.18 7.65 8.45 6.61 10.54 -6.41%
EY 14.12 16.09 10.90 13.07 11.83 15.12 9.48 6.85%
DY 0.00 12.07 7.69 3.20 0.00 8.65 6.29 -
P/NAPS 0.54 0.52 0.65 0.65 1.09 1.16 1.15 -11.82%

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