[WTHORSE] YoY 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- -11.37%
YoY- 98.57%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 137,496 113,264 112,578 108,551 102,340 101,445 94,686 6.40%
PBT 31,162 15,346 15,575 14,176 13,115 24,130 12,160 16.96%
Tax -8,180 -2,882 -2,317 -2,502 -7,236 -2,431 -855 45.65%
NP 22,982 12,464 13,258 11,674 5,879 21,699 11,305 12.53%
-
NP to SH 22,982 12,464 13,258 11,674 5,879 21,699 11,305 12.53%
-
Tax Rate 26.25% 18.78% 14.88% 17.65% 55.17% 10.07% 7.03% -
Total Cost 114,514 100,800 99,320 96,877 96,461 79,746 83,381 5.42%
-
Net Worth 459,731 460,456 464,170 465,786 235,202 418,105 239,711 11.45%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,493 16,115 16,245 11,644 - 7,167 - -
Div Payout % 50.01% 129.30% 122.54% 99.75% - 33.03% - -
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 459,731 460,456 464,170 465,786 235,202 418,105 239,711 11.45%
NOSH 229,865 230,228 232,085 232,893 235,202 238,917 239,711 -0.69%
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 16.71% 11.00% 11.78% 10.75% 5.74% 21.39% 11.94% -
ROE 5.00% 2.71% 2.86% 2.51% 2.50% 5.19% 4.72% -
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 59.82 49.20 48.51 46.61 43.51 42.46 39.50 7.15%
EPS 9.99 5.42 5.76 5.03 2.53 9.22 4.73 13.25%
DPS 5.00 7.00 7.00 5.00 0.00 3.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 1.00 1.75 1.00 12.23%
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 57.29 47.19 46.91 45.23 42.64 42.27 39.45 6.40%
EPS 9.58 5.19 5.52 4.86 2.45 9.04 4.71 12.54%
DPS 4.79 6.71 6.77 4.85 0.00 2.99 0.00 -
NAPS 1.9155 1.9186 1.934 1.9408 0.98 1.7421 0.9988 11.45%
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 2.31 2.15 2.41 2.60 3.52 5.93 4.48 -10.44%
P/EPS 13.80 19.58 20.48 24.14 61.21 27.75 37.53 -15.34%
EY 7.24 5.11 4.88 4.14 1.63 3.60 2.66 18.14%
DY 3.62 6.60 5.98 4.13 0.00 1.19 0.00 -
P/NAPS 0.69 0.53 0.59 0.61 1.53 1.44 1.77 -14.51%
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 2.34 2.26 2.49 3.05 3.45 5.98 4.76 -11.15%
P/EPS 14.00 20.50 21.18 28.33 60.01 27.97 39.86 -15.98%
EY 7.14 4.88 4.72 3.53 1.67 3.58 2.51 19.01%
DY 3.57 6.31 5.79 3.52 0.00 1.18 0.00 -
P/NAPS 0.70 0.56 0.61 0.71 1.50 1.45 1.88 -15.16%

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