[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 17.61%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 581,176 518,953 525,434 457,322 491,642 403,544 411,781 5.90%
PBT 52,970 67,601 84,636 64,257 69,290 47,025 48,096 1.62%
Tax -12,294 -15,646 -18,962 -14,214 -17,357 -9,114 -4,938 16.40%
NP 40,676 51,954 65,673 50,042 51,933 37,910 43,157 -0.98%
-
NP to SH 40,676 51,954 65,673 50,042 51,933 37,910 43,157 -0.98%
-
Tax Rate 23.21% 23.14% 22.40% 22.12% 25.05% 19.38% 10.27% -
Total Cost 540,500 466,998 459,761 407,280 439,709 365,633 368,624 6.58%
-
Net Worth 675,380 645,984 618,561 570,339 536,284 464,029 461,401 6.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 15,314 15,325 21,461 36,796 21,574 15,467 6,214 16.20%
Div Payout % 37.65% 29.50% 32.68% 73.53% 41.54% 40.80% 14.40% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 675,380 645,984 618,561 570,339 536,284 464,029 461,401 6.54%
NOSH 229,721 229,887 229,948 229,975 231,157 232,014 233,030 -0.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.00% 10.01% 12.50% 10.94% 10.56% 9.39% 10.48% -
ROE 6.02% 8.04% 10.62% 8.77% 9.68% 8.17% 9.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 252.99 225.74 228.50 198.86 212.69 173.93 176.71 6.15%
EPS 17.71 22.60 28.56 21.76 22.47 16.40 18.52 -0.74%
DPS 6.67 6.67 9.33 16.00 9.33 6.67 2.67 16.46%
NAPS 2.94 2.81 2.69 2.48 2.32 2.00 1.98 6.80%
Adjusted Per Share Value based on latest NOSH - 229,929
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 264.17 235.89 238.83 207.87 223.47 183.43 187.17 5.90%
EPS 18.49 23.62 29.85 22.75 23.61 17.23 19.62 -0.98%
DPS 6.96 6.97 9.76 16.73 9.81 7.03 2.82 16.23%
NAPS 3.0699 2.9363 2.8116 2.5925 2.4377 2.1092 2.0973 6.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.70 1.71 1.34 1.06 1.16 1.17 -
P/RPS 0.65 0.75 0.75 0.67 0.50 0.67 0.66 -0.25%
P/EPS 9.32 7.52 5.99 6.16 4.72 7.10 6.32 6.68%
EY 10.73 13.29 16.70 16.24 21.19 14.09 15.83 -6.26%
DY 4.04 3.92 5.46 11.94 8.81 5.75 2.28 9.99%
P/NAPS 0.56 0.60 0.64 0.54 0.46 0.58 0.59 -0.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 25/11/10 18/11/09 19/11/08 21/11/07 22/11/06 -
Price 1.65 1.72 1.80 1.33 1.05 1.20 1.25 -
P/RPS 0.65 0.76 0.79 0.67 0.49 0.69 0.71 -1.45%
P/EPS 9.32 7.61 6.30 6.11 4.67 7.34 6.75 5.51%
EY 10.73 13.14 15.87 16.36 21.40 13.62 14.82 -5.23%
DY 4.04 3.88 5.19 12.03 8.89 5.56 2.13 11.24%
P/NAPS 0.56 0.61 0.67 0.54 0.45 0.60 0.63 -1.94%

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