[WTHORSE] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -46.88%
YoY- -17.61%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 115,462 101,005 102,039 89,716 89,232 83,798 86,492 4.93%
PBT 16,469 11,188 10,897 8,606 8,603 13,766 13,498 3.36%
Tax -4,027 -2,315 -2,037 -2,405 -1,077 -1,356 -1,202 22.31%
NP 12,442 8,873 8,860 6,201 7,526 12,410 12,296 0.19%
-
NP to SH 12,442 8,873 8,860 6,201 7,526 12,410 12,296 0.19%
-
Tax Rate 24.45% 20.69% 18.69% 27.95% 12.52% 9.85% 8.91% -
Total Cost 103,020 92,132 93,179 83,515 81,706 71,388 74,196 5.61%
-
Net Worth 593,352 556,286 521,858 465,191 444,504 431,963 373,913 7.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - 11,759 - - -
Div Payout % - - - - 156.25% - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 593,352 556,286 521,858 465,191 444,504 431,963 373,913 7.99%
NOSH 229,981 229,870 231,937 232,595 235,187 238,653 239,688 -0.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.78% 8.78% 8.68% 6.91% 8.43% 14.81% 14.22% -
ROE 2.10% 1.60% 1.70% 1.33% 1.69% 2.87% 3.29% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 50.20 43.94 43.99 38.57 37.94 35.11 36.09 5.65%
EPS 5.41 3.86 3.82 2.67 3.20 5.20 5.13 0.88%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.58 2.42 2.25 2.00 1.89 1.81 1.56 8.74%
Adjusted Per Share Value based on latest NOSH - 232,595
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 48.11 42.09 42.52 37.38 37.18 34.92 36.04 4.92%
EPS 5.18 3.70 3.69 2.58 3.14 5.17 5.12 0.19%
DPS 0.00 0.00 0.00 0.00 4.90 0.00 0.00 -
NAPS 2.4723 2.3179 2.1744 1.9383 1.8521 1.7998 1.558 7.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.44 1.10 1.19 1.25 1.44 2.34 1.98 -
P/RPS 2.87 2.50 2.70 3.24 3.80 6.66 5.49 -10.24%
P/EPS 26.62 28.50 31.15 46.89 45.00 45.00 38.60 -6.00%
EY 3.76 3.51 3.21 2.13 2.22 2.22 2.59 6.40%
DY 0.00 0.00 0.00 0.00 3.47 0.00 0.00 -
P/NAPS 0.56 0.45 0.53 0.63 0.76 1.29 1.27 -12.75%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 19/05/09 20/05/08 22/05/07 24/05/06 20/05/05 20/05/04 -
Price 1.54 1.26 1.29 1.50 1.41 2.33 1.90 -
P/RPS 3.07 2.87 2.93 3.89 3.72 6.64 5.27 -8.60%
P/EPS 28.47 32.64 33.77 56.26 44.06 44.81 37.04 -4.28%
EY 3.51 3.06 2.96 1.78 2.27 2.23 2.70 4.46%
DY 0.00 0.00 0.00 0.00 3.55 0.00 0.00 -
P/NAPS 0.60 0.52 0.57 0.75 0.75 1.29 1.22 -11.15%

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