[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.62%
YoY- -20.53%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 342,992 368,732 302,658 308,836 281,471 307,140 230,224 6.86%
PBT 48,193 51,968 35,269 36,072 47,067 64,999 35,284 5.32%
Tax -10,661 -13,018 -6,836 -3,704 -6,338 -7,736 -3,954 17.95%
NP 37,532 38,950 28,433 32,368 40,729 57,263 31,330 3.05%
-
NP to SH 37,532 38,950 28,433 32,368 40,729 57,263 31,330 3.05%
-
Tax Rate 22.12% 25.05% 19.38% 10.27% 13.47% 11.90% 11.21% -
Total Cost 305,460 329,782 274,225 276,468 240,742 249,877 198,894 7.40%
-
Net Worth 570,339 536,284 464,029 461,401 442,295 403,731 342,784 8.84%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 27,597 16,181 11,600 4,660 - 19,111 11,985 14.89%
Div Payout % 73.53% 41.54% 40.80% 14.40% - 33.38% 38.26% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 570,339 536,284 464,029 461,401 442,295 403,731 342,784 8.84%
NOSH 229,975 231,157 232,014 233,030 236,521 238,894 239,709 -0.68%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.94% 10.56% 9.39% 10.48% 14.47% 18.64% 13.61% -
ROE 6.58% 7.26% 6.13% 7.02% 9.21% 14.18% 9.14% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 149.14 159.52 130.45 132.53 119.00 128.57 96.04 7.60%
EPS 16.32 16.85 12.30 13.89 17.22 23.97 13.07 3.76%
DPS 12.00 7.00 5.00 2.00 0.00 8.00 5.00 15.69%
NAPS 2.48 2.32 2.00 1.98 1.87 1.69 1.43 9.60%
Adjusted Per Share Value based on latest NOSH - 233,132
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 142.91 153.64 126.11 128.68 117.28 127.98 95.93 6.86%
EPS 15.64 16.23 11.85 13.49 16.97 23.86 13.05 3.06%
DPS 11.50 6.74 4.83 1.94 0.00 7.96 4.99 14.91%
NAPS 2.3764 2.2345 1.9335 1.9225 1.8429 1.6822 1.4283 8.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.34 1.06 1.16 1.17 1.89 1.84 1.55 -
P/RPS 0.90 0.66 0.89 0.88 1.59 1.43 1.61 -9.23%
P/EPS 8.21 6.29 9.47 8.42 10.98 7.68 11.86 -5.94%
EY 12.18 15.90 10.56 11.87 9.11 13.03 8.43 6.31%
DY 8.96 6.60 4.31 1.71 0.00 4.35 3.23 18.51%
P/NAPS 0.54 0.46 0.58 0.59 1.01 1.09 1.08 -10.90%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 19/11/08 21/11/07 22/11/06 28/11/05 24/11/04 21/11/03 -
Price 1.33 1.05 1.20 1.25 1.60 1.90 1.66 -
P/RPS 0.89 0.66 0.92 0.94 1.34 1.48 1.73 -10.47%
P/EPS 8.15 6.23 9.79 9.00 9.29 7.93 12.70 -7.12%
EY 12.27 16.05 10.21 11.11 10.76 12.62 7.87 7.67%
DY 9.02 6.67 4.17 1.60 0.00 4.21 3.01 20.05%
P/NAPS 0.54 0.45 0.60 0.63 0.86 1.12 1.16 -11.95%

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