[WTHORSE] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.17%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 481,996 415,236 417,387 383,811 408,585 324,910 273,741 9.87%
PBT 68,069 50,843 50,248 60,182 89,129 48,741 38,459 9.97%
Tax -15,900 -9,153 -6,206 -13,574 -10,167 -4,809 -5,389 19.74%
NP 52,169 41,690 44,042 46,608 78,962 43,932 33,070 7.88%
-
NP to SH 52,169 41,690 44,042 46,608 78,962 43,932 33,070 7.88%
-
Tax Rate 23.36% 18.00% 12.35% 22.55% 11.41% 9.87% 14.01% -
Total Cost 429,827 373,546 373,345 337,203 329,623 280,978 240,671 10.13%
-
Net Worth 547,924 517,199 474,825 442,551 425,243 361,767 324,076 9.13%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 16,115 16,234 11,637 11,769 19,112 16,770 - -
Div Payout % 30.89% 38.94% 26.42% 25.25% 24.20% 38.17% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 547,924 517,199 474,825 442,551 425,243 361,767 324,076 9.13%
NOSH 230,220 231,927 232,757 235,399 238,900 239,581 240,056 -0.69%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.82% 10.04% 10.55% 12.14% 19.33% 13.52% 12.08% -
ROE 9.52% 8.06% 9.28% 10.53% 18.57% 12.14% 10.20% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 209.36 179.04 179.32 163.05 171.03 135.62 114.03 10.64%
EPS 22.69 18.11 18.99 20.03 33.55 18.39 13.80 8.63%
DPS 7.00 7.00 5.00 5.00 8.00 7.00 0.00 -
NAPS 2.38 2.23 2.04 1.88 1.78 1.51 1.35 9.90%
Adjusted Per Share Value based on latest NOSH - 235,202
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 219.09 188.74 189.72 174.46 185.72 147.69 124.43 9.87%
EPS 23.71 18.95 20.02 21.19 35.89 19.97 15.03 7.88%
DPS 7.33 7.38 5.29 5.35 8.69 7.62 0.00 -
NAPS 2.4906 2.3509 2.1583 2.0116 1.9329 1.6444 1.4731 9.13%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.06 1.17 1.21 1.53 2.52 1.77 1.50 -
P/RPS 0.51 0.65 0.67 0.94 1.47 1.31 1.32 -14.64%
P/EPS 4.68 6.51 6.39 7.73 7.62 9.65 10.89 -13.11%
EY 21.38 15.36 15.64 12.94 13.12 10.36 9.18 15.11%
DY 6.60 5.98 4.13 3.27 3.17 3.95 0.00 -
P/NAPS 0.45 0.52 0.59 0.81 1.42 1.17 1.11 -13.95%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 28/02/08 26/02/07 21/02/06 22/02/05 24/02/04 21/02/03 -
Price 1.11 1.21 1.42 1.50 2.54 1.88 1.45 -
P/RPS 0.53 0.68 0.79 0.92 1.49 1.39 1.27 -13.54%
P/EPS 4.90 6.73 7.50 7.58 7.68 10.25 10.53 -11.96%
EY 20.41 14.86 13.33 13.20 13.01 9.75 9.50 13.58%
DY 6.31 5.79 3.52 3.33 3.15 3.72 0.00 -
P/NAPS 0.47 0.54 0.70 0.80 1.43 1.25 1.07 -12.80%

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