[WTHORSE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.44%
YoY- 34.86%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 607,125 559,099 533,721 516,667 466,326 455,174 415,133 6.53%
PBT 56,537 64,948 79,865 90,754 65,866 59,591 49,381 2.27%
Tax -12,635 -9,372 -16,947 -21,905 -14,815 -11,984 -8,780 6.24%
NP 43,902 55,576 62,918 68,849 51,051 47,607 40,601 1.31%
-
NP to SH 43,902 55,576 62,918 68,849 51,051 47,607 40,601 1.31%
-
Tax Rate 22.35% 14.43% 21.22% 24.14% 22.49% 20.11% 17.78% -
Total Cost 563,223 503,523 470,803 447,818 415,275 407,567 374,532 7.02%
-
Net Worth 685,906 668,365 634,575 599,880 554,523 519,073 465,353 6.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 22,972 22,983 27,605 22,989 16,115 16,245 23,278 -0.22%
Div Payout % 52.33% 41.36% 43.88% 33.39% 31.57% 34.13% 57.33% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 685,906 668,365 634,575 599,880 554,523 519,073 465,353 6.67%
NOSH 229,400 229,678 229,918 229,839 230,092 231,729 232,676 -0.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.23% 9.94% 11.79% 13.33% 10.95% 10.46% 9.78% -
ROE 6.40% 8.32% 9.91% 11.48% 9.21% 9.17% 8.72% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 264.66 243.43 232.13 224.79 202.67 196.42 178.42 6.78%
EPS 19.14 24.20 27.37 29.96 22.19 20.54 17.45 1.55%
DPS 10.00 10.00 12.00 10.00 7.00 7.00 10.00 0.00%
NAPS 2.99 2.91 2.76 2.61 2.41 2.24 2.00 6.92%
Adjusted Per Share Value based on latest NOSH - 229,839
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 252.97 232.96 222.38 215.28 194.30 189.66 172.97 6.53%
EPS 18.29 23.16 26.22 28.69 21.27 19.84 16.92 1.30%
DPS 9.57 9.58 11.50 9.58 6.71 6.77 9.70 -0.22%
NAPS 2.8579 2.7849 2.6441 2.4995 2.3105 2.1628 1.939 6.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.71 1.66 1.88 1.50 1.25 1.18 1.41 -
P/RPS 0.65 0.68 0.81 0.67 0.62 0.60 0.79 -3.19%
P/EPS 8.94 6.86 6.87 5.01 5.63 5.74 8.08 1.69%
EY 11.19 14.58 14.56 19.97 17.75 17.41 12.38 -1.66%
DY 5.85 6.02 6.38 6.67 5.60 5.93 7.09 -3.15%
P/NAPS 0.57 0.57 0.68 0.57 0.52 0.53 0.71 -3.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 29/08/12 19/08/11 19/08/10 20/08/09 22/08/08 22/08/07 -
Price 1.68 1.67 1.75 1.59 1.31 1.16 1.30 -
P/RPS 0.63 0.69 0.75 0.71 0.65 0.59 0.73 -2.42%
P/EPS 8.78 6.90 6.39 5.31 5.90 5.65 7.45 2.77%
EY 11.39 14.49 15.64 18.84 16.94 17.71 13.42 -2.69%
DY 5.95 5.99 6.86 6.29 5.34 6.03 7.69 -4.18%
P/NAPS 0.56 0.57 0.63 0.61 0.54 0.52 0.65 -2.45%

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