[WTHORSE] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 36.07%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 480,488 481,996 415,236 417,387 383,811 408,585 324,910 6.73%
PBT 79,355 68,069 50,843 50,248 60,182 89,129 48,741 8.45%
Tax -18,841 -15,900 -9,153 -6,206 -13,574 -10,167 -4,809 25.53%
NP 60,514 52,169 41,690 44,042 46,608 78,962 43,932 5.47%
-
NP to SH 60,514 52,169 41,690 44,042 46,608 78,962 43,932 5.47%
-
Tax Rate 23.74% 23.36% 18.00% 12.35% 22.55% 11.41% 9.87% -
Total Cost 419,974 429,827 373,546 373,345 337,203 329,623 280,978 6.92%
-
Net Worth 581,860 547,924 517,199 474,825 442,551 425,243 361,767 8.23%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 22,998 16,115 16,234 11,637 11,769 19,112 16,770 5.39%
Div Payout % 38.01% 30.89% 38.94% 26.42% 25.25% 24.20% 38.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 581,860 547,924 517,199 474,825 442,551 425,243 361,767 8.23%
NOSH 229,984 230,220 231,927 232,757 235,399 238,900 239,581 -0.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.59% 10.82% 10.04% 10.55% 12.14% 19.33% 13.52% -
ROE 10.40% 9.52% 8.06% 9.28% 10.53% 18.57% 12.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 208.92 209.36 179.04 179.32 163.05 171.03 135.62 7.46%
EPS 26.32 22.69 18.11 18.99 20.03 33.55 18.39 6.15%
DPS 10.00 7.00 7.00 5.00 5.00 8.00 7.00 6.11%
NAPS 2.53 2.38 2.23 2.04 1.88 1.78 1.51 8.97%
Adjusted Per Share Value based on latest NOSH - 232,893
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 218.40 219.09 188.74 189.72 174.46 185.72 147.69 6.73%
EPS 27.51 23.71 18.95 20.02 21.19 35.89 19.97 5.47%
DPS 10.45 7.33 7.38 5.29 5.35 8.69 7.62 5.39%
NAPS 2.6448 2.4906 2.3509 2.1583 2.0116 1.9329 1.6444 8.23%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.38 1.06 1.17 1.21 1.53 2.52 1.77 -
P/RPS 0.66 0.51 0.65 0.67 0.94 1.47 1.31 -10.78%
P/EPS 5.24 4.68 6.51 6.39 7.73 7.62 9.65 -9.66%
EY 19.07 21.38 15.36 15.64 12.94 13.12 10.36 10.69%
DY 7.25 6.60 5.98 4.13 3.27 3.17 3.95 10.64%
P/NAPS 0.55 0.45 0.52 0.59 0.81 1.42 1.17 -11.81%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 28/02/08 26/02/07 21/02/06 22/02/05 24/02/04 -
Price 1.40 1.11 1.21 1.42 1.50 2.54 1.88 -
P/RPS 0.67 0.53 0.68 0.79 0.92 1.49 1.39 -11.44%
P/EPS 5.32 4.90 6.73 7.50 7.58 7.68 10.25 -10.34%
EY 18.79 20.41 14.86 13.33 13.20 13.01 9.75 11.54%
DY 7.14 6.31 5.79 3.52 3.33 3.15 3.72 11.46%
P/NAPS 0.55 0.47 0.54 0.70 0.80 1.43 1.25 -12.77%

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