[WTHORSE] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 55.53%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 765,200 646,814 586,038 530,041 530,363 480,488 481,996 8.00%
PBT 76,359 73,596 48,772 71,383 83,325 79,355 68,069 1.93%
Tax -17,124 -25,414 -10,597 -10,781 -17,872 -18,841 -15,900 1.24%
NP 59,235 48,182 38,175 60,602 65,453 60,514 52,169 2.13%
-
NP to SH 59,235 48,182 38,175 60,602 65,453 60,514 52,169 2.13%
-
Tax Rate 22.43% 34.53% 21.73% 15.10% 21.45% 23.74% 23.36% -
Total Cost 705,965 598,632 547,863 469,439 464,910 419,974 429,827 8.61%
-
Net Worth 738,722 699,794 670,064 656,770 618,664 581,860 547,924 5.10%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 22,941 22,944 22,947 22,964 27,598 22,998 16,115 6.06%
Div Payout % 38.73% 47.62% 60.11% 37.89% 42.17% 38.01% 30.89% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 738,722 699,794 670,064 656,770 618,664 581,860 547,924 5.10%
NOSH 229,417 229,440 229,473 229,640 229,986 229,984 230,220 -0.05%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.74% 7.45% 6.51% 11.43% 12.34% 12.59% 10.82% -
ROE 8.02% 6.89% 5.70% 9.23% 10.58% 10.40% 9.52% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 333.54 281.91 255.38 230.81 230.61 208.92 209.36 8.06%
EPS 25.82 21.00 16.62 26.39 28.50 26.32 22.69 2.17%
DPS 10.00 10.00 10.00 10.00 12.00 10.00 7.00 6.12%
NAPS 3.22 3.05 2.92 2.86 2.69 2.53 2.38 5.16%
Adjusted Per Share Value based on latest NOSH - 229,688
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 318.83 269.51 244.18 220.85 220.98 200.20 200.83 8.00%
EPS 24.68 20.08 15.91 25.25 27.27 25.21 21.74 2.13%
DPS 9.56 9.56 9.56 9.57 11.50 9.58 6.71 6.07%
NAPS 3.078 2.9158 2.7919 2.7365 2.5778 2.4244 2.283 5.10%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.00 1.87 1.62 1.67 2.10 1.38 1.06 -
P/RPS 0.60 0.66 0.63 0.72 0.91 0.66 0.51 2.74%
P/EPS 7.75 8.90 9.74 6.33 7.38 5.24 4.68 8.76%
EY 12.91 11.23 10.27 15.80 13.55 19.07 21.38 -8.06%
DY 5.00 5.35 6.17 5.99 5.71 7.25 6.60 -4.51%
P/NAPS 0.62 0.61 0.55 0.58 0.78 0.55 0.45 5.48%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 24/02/12 24/02/11 25/02/10 19/02/09 -
Price 2.15 1.89 1.61 1.75 1.93 1.40 1.11 -
P/RPS 0.64 0.67 0.63 0.76 0.84 0.67 0.53 3.19%
P/EPS 8.33 9.00 9.68 6.63 6.78 5.32 4.90 9.24%
EY 12.01 11.11 10.33 15.08 14.75 18.79 20.41 -8.45%
DY 4.65 5.29 6.21 5.71 6.22 7.14 6.31 -4.95%
P/NAPS 0.67 0.62 0.55 0.61 0.72 0.55 0.47 6.08%

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