[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 19.89%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 574,310 516,194 509,478 437,120 468,460 388,584 393,092 6.51%
PBT 57,476 70,346 77,264 54,464 57,360 41,376 43,108 4.90%
Tax -13,376 -16,194 -18,042 -11,914 -14,084 -8,422 -4,716 18.95%
NP 44,100 54,152 59,222 42,550 43,276 32,954 38,392 2.33%
-
NP to SH 44,100 54,152 59,222 42,550 43,276 32,954 38,392 2.33%
-
Tax Rate 23.27% 23.02% 23.35% 21.88% 24.55% 20.35% 10.94% -
Total Cost 530,210 462,042 450,256 394,570 425,184 355,630 354,700 6.92%
-
Net Worth 668,390 634,378 600,036 554,300 519,497 465,309 451,117 6.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 32,468 23,265 9,398 -
Div Payout % - - - - 75.03% 70.60% 24.48% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 668,390 634,378 600,036 554,300 519,497 465,309 451,117 6.76%
NOSH 229,687 229,847 229,899 230,000 231,918 232,654 234,957 -0.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.68% 10.49% 11.62% 9.73% 9.24% 8.48% 9.77% -
ROE 6.60% 8.54% 9.87% 7.68% 8.33% 7.08% 8.51% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 250.04 224.58 221.61 190.05 201.99 167.02 167.30 6.92%
EPS 19.20 23.56 25.76 18.50 18.66 14.22 16.34 2.72%
DPS 0.00 0.00 0.00 0.00 14.00 10.00 4.00 -
NAPS 2.91 2.76 2.61 2.41 2.24 2.00 1.92 7.16%
Adjusted Per Share Value based on latest NOSH - 230,092
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 239.30 215.08 212.28 182.13 195.19 161.91 163.79 6.51%
EPS 18.38 22.56 24.68 17.73 18.03 13.73 16.00 2.33%
DPS 0.00 0.00 0.00 0.00 13.53 9.69 3.92 -
NAPS 2.785 2.6432 2.5002 2.3096 2.1646 1.9388 1.8797 6.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.66 1.88 1.50 1.25 1.18 1.41 1.38 -
P/RPS 0.66 0.84 0.68 0.66 0.58 0.84 0.82 -3.54%
P/EPS 8.65 7.98 5.82 6.76 6.32 9.95 8.45 0.39%
EY 11.57 12.53 17.17 14.80 15.81 10.05 11.84 -0.38%
DY 0.00 0.00 0.00 0.00 11.86 7.09 2.90 -
P/NAPS 0.57 0.68 0.57 0.52 0.53 0.71 0.72 -3.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 19/08/11 19/08/10 20/08/09 22/08/08 22/08/07 23/08/06 -
Price 1.67 1.75 1.59 1.31 1.16 1.30 1.25 -
P/RPS 0.67 0.78 0.72 0.69 0.57 0.78 0.75 -1.86%
P/EPS 8.70 7.43 6.17 7.08 6.22 9.18 7.65 2.16%
EY 11.50 13.46 16.20 14.12 16.09 10.90 13.07 -2.10%
DY 0.00 0.00 0.00 0.00 12.07 7.69 3.20 -
P/NAPS 0.57 0.63 0.61 0.54 0.52 0.65 0.65 -2.16%

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