[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -3.06%
YoY- -28.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 491,642 403,544 411,781 375,294 409,520 306,965 269,682 10.51%
PBT 69,290 47,025 48,096 62,756 86,665 47,045 39,969 9.59%
Tax -17,357 -9,114 -4,938 -8,450 -10,314 -5,272 -4,933 23.30%
NP 51,933 37,910 43,157 54,305 76,350 41,773 35,036 6.77%
-
NP to SH 51,933 37,910 43,157 54,305 76,350 41,773 35,036 6.77%
-
Tax Rate 25.05% 19.38% 10.27% 13.46% 11.90% 11.21% 12.34% -
Total Cost 439,709 365,633 368,624 320,989 333,169 265,192 234,646 11.02%
-
Net Worth 536,284 464,029 461,401 442,295 403,731 342,784 335,961 8.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 21,574 15,467 6,214 - 25,482 15,980 - -
Div Payout % 41.54% 40.80% 14.40% - 33.38% 38.26% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 536,284 464,029 461,401 442,295 403,731 342,784 335,961 8.09%
NOSH 231,157 232,014 233,030 236,521 238,894 239,709 239,972 -0.62%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.56% 9.39% 10.48% 14.47% 18.64% 13.61% 12.99% -
ROE 9.68% 8.17% 9.35% 12.28% 18.91% 12.19% 10.43% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 212.69 173.93 176.71 158.67 171.42 128.06 112.38 11.20%
EPS 22.47 16.40 18.52 22.96 31.96 17.43 14.60 7.44%
DPS 9.33 6.67 2.67 0.00 10.67 6.67 0.00 -
NAPS 2.32 2.00 1.98 1.87 1.69 1.43 1.40 8.77%
Adjusted Per Share Value based on latest NOSH - 236,412
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 204.85 168.14 171.58 156.37 170.63 127.90 112.37 10.51%
EPS 21.64 15.80 17.98 22.63 31.81 17.41 14.60 6.77%
DPS 8.99 6.44 2.59 0.00 10.62 6.66 0.00 -
NAPS 2.2345 1.9335 1.9225 1.8429 1.6822 1.4283 1.3998 8.09%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.06 1.16 1.17 1.89 1.84 1.55 1.49 -
P/RPS 0.50 0.67 0.66 1.19 1.07 1.21 1.33 -15.03%
P/EPS 4.72 7.10 6.32 8.23 5.76 8.89 10.21 -12.05%
EY 21.19 14.09 15.83 12.15 17.37 11.24 9.80 13.70%
DY 8.81 5.75 2.28 0.00 5.80 4.30 0.00 -
P/NAPS 0.46 0.58 0.59 1.01 1.09 1.08 1.06 -12.97%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 22/11/06 28/11/05 24/11/04 21/11/03 26/11/02 -
Price 1.05 1.20 1.25 1.60 1.90 1.66 1.55 -
P/RPS 0.49 0.69 0.71 1.01 1.11 1.30 1.38 -15.83%
P/EPS 4.67 7.34 6.75 6.97 5.94 9.53 10.62 -12.78%
EY 21.40 13.62 14.82 14.35 16.82 10.50 9.42 14.64%
DY 8.89 5.56 2.13 0.00 5.61 4.02 0.00 -
P/NAPS 0.45 0.60 0.63 0.86 1.12 1.16 1.11 -13.95%

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