[WTHORSE] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 54.07%
YoY- -18.13%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 139,277 117,555 132,191 104,576 107,314 97,112 109,268 4.12%
PBT 22,163 16,044 18,538 12,082 12,951 18,632 24,246 -1.48%
Tax -4,994 -3,642 -5,005 -2,528 -1,281 -3,031 -3,121 8.14%
NP 17,169 12,402 13,533 9,554 11,670 15,601 21,125 -3.39%
-
NP to SH 17,169 12,402 13,533 9,554 11,670 15,601 21,125 -3.39%
-
Tax Rate 22.53% 22.70% 27.00% 20.92% 9.89% 16.27% 12.87% -
Total Cost 122,108 105,153 118,658 95,022 95,644 81,511 88,143 5.58%
-
Net Worth 599,880 554,523 519,073 465,353 450,833 433,493 379,963 7.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 16,221 11,633 4,696 - 7,169 -
Div Payout % - - 119.86% 121.77% 40.24% - 33.94% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 599,880 554,523 519,073 465,353 450,833 433,493 379,963 7.90%
NOSH 229,839 230,092 231,729 232,676 234,808 238,183 238,970 -0.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 12.33% 10.55% 10.24% 9.14% 10.87% 16.06% 19.33% -
ROE 2.86% 2.24% 2.61% 2.05% 2.59% 3.60% 5.56% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 60.60 51.09 57.05 44.94 45.70 40.77 45.72 4.80%
EPS 7.47 5.39 5.84 4.12 4.97 6.55 8.84 -2.76%
DPS 0.00 0.00 7.00 5.00 2.00 0.00 3.00 -
NAPS 2.61 2.41 2.24 2.00 1.92 1.82 1.59 8.60%
Adjusted Per Share Value based on latest NOSH - 232,676
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 58.03 48.98 55.08 43.57 44.71 40.46 45.53 4.12%
EPS 7.15 5.17 5.64 3.98 4.86 6.50 8.80 -3.39%
DPS 0.00 0.00 6.76 4.85 1.96 0.00 2.99 -
NAPS 2.4995 2.3105 2.1628 1.939 1.8785 1.8062 1.5832 7.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.50 1.25 1.18 1.41 1.38 2.17 1.80 -
P/RPS 2.48 2.45 2.07 3.14 3.02 5.32 3.94 -7.42%
P/EPS 20.08 23.19 20.21 34.34 27.77 33.13 20.36 -0.23%
EY 4.98 4.31 4.95 2.91 3.60 3.02 4.91 0.23%
DY 0.00 0.00 5.93 3.55 1.45 0.00 1.67 -
P/NAPS 0.57 0.52 0.53 0.71 0.72 1.19 1.13 -10.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 22/08/08 22/08/07 23/08/06 22/08/05 19/08/04 -
Price 1.59 1.31 1.16 1.30 1.25 1.99 1.85 -
P/RPS 2.62 2.56 2.03 2.89 2.74 4.88 4.05 -6.99%
P/EPS 21.29 24.30 19.86 31.66 25.15 30.38 20.93 0.28%
EY 4.70 4.11 5.03 3.16 3.98 3.29 4.78 -0.28%
DY 0.00 0.00 6.03 3.85 1.60 0.00 1.62 -
P/NAPS 0.61 0.54 0.52 0.65 0.65 1.09 1.16 -10.15%

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