[WTHORSE] YoY 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- 12.87%
YoY- 3.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 124,432 134,502 108,366 112,290 100,560 111,380 90,184 5.50%
PBT 20,960 23,288 14,581 14,517 14,669 27,254 14,782 5.98%
Tax -4,704 -5,976 -2,625 -1,345 -1,950 -3,412 -1,532 20.53%
NP 16,256 17,312 11,956 13,172 12,719 23,842 13,250 3.46%
-
NP to SH 16,256 17,312 11,956 13,172 12,719 23,842 13,250 3.46%
-
Tax Rate 22.44% 25.66% 18.00% 9.26% 13.29% 12.52% 10.36% -
Total Cost 108,176 117,190 96,410 99,118 87,841 87,538 76,934 5.83%
-
Net Worth 570,224 462,627 463,877 461,602 442,091 403,737 342,631 8.85%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 11,496 - - - - - - -
Div Payout % 70.72% - - - - - - -
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 570,224 462,627 463,877 461,602 442,091 403,737 342,631 8.85%
NOSH 229,929 231,313 231,938 233,132 236,412 238,897 239,602 -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 13.06% 12.87% 11.03% 11.73% 12.65% 21.41% 14.69% -
ROE 2.85% 3.74% 2.58% 2.85% 2.88% 5.91% 3.87% -
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 54.12 58.15 46.72 48.17 42.54 46.62 37.64 6.23%
EPS 7.07 7.53 5.17 5.65 5.38 9.98 5.53 4.17%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.00 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 56.56 61.14 49.26 51.04 45.71 50.63 40.99 5.50%
EPS 7.39 7.87 5.43 5.99 5.78 10.84 6.02 3.47%
DPS 5.23 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5919 2.1029 2.1085 2.0982 2.0095 1.8352 1.5574 8.85%
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 2.48 1.82 2.48 2.43 4.44 3.95 4.12 -8.10%
P/EPS 18.95 14.16 22.50 20.71 35.13 18.44 28.03 -6.31%
EY 5.28 7.06 4.44 4.83 2.85 5.42 3.57 6.73%
DY 3.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 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 2.46 1.81 2.57 2.60 3.76 4.08 4.41 -9.26%
P/EPS 18.81 14.03 23.28 22.12 29.74 19.04 30.02 -7.48%
EY 5.32 7.13 4.30 4.52 3.36 5.25 3.33 8.11%
DY 3.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 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