[WTHORSE] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -6.88%
YoY- -11.67%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 795,677 696,104 607,125 559,099 533,721 516,667 466,326 9.30%
PBT 79,870 77,351 56,537 64,948 79,865 90,754 65,866 3.26%
Tax -16,641 -27,776 -12,635 -9,372 -16,947 -21,905 -14,815 1.95%
NP 63,229 49,575 43,902 55,576 62,918 68,849 51,051 3.62%
-
NP to SH 63,229 49,575 43,902 55,576 62,918 68,849 51,051 3.62%
-
Tax Rate 20.84% 35.91% 22.35% 14.43% 21.22% 24.14% 22.49% -
Total Cost 732,448 646,529 563,223 503,523 470,803 447,818 415,275 9.91%
-
Net Worth 761,140 718,004 685,906 668,365 634,575 599,880 554,523 5.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 22,951 22,951 22,972 22,983 27,605 22,989 16,115 6.06%
Div Payout % 36.30% 46.30% 52.33% 41.36% 43.88% 33.39% 31.57% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 761,140 718,004 685,906 668,365 634,575 599,880 554,523 5.41%
NOSH 229,259 229,394 229,400 229,678 229,918 229,839 230,092 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.95% 7.12% 7.23% 9.94% 11.79% 13.33% 10.95% -
ROE 8.31% 6.90% 6.40% 8.32% 9.91% 11.48% 9.21% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 347.06 303.45 264.66 243.43 232.13 224.79 202.67 9.37%
EPS 27.58 21.61 19.14 24.20 27.37 29.96 22.19 3.68%
DPS 10.00 10.00 10.00 10.00 12.00 10.00 7.00 6.12%
NAPS 3.32 3.13 2.99 2.91 2.76 2.61 2.41 5.48%
Adjusted Per Share Value based on latest NOSH - 229,678
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 331.53 290.04 252.97 232.96 222.38 215.28 194.30 9.30%
EPS 26.35 20.66 18.29 23.16 26.22 28.69 21.27 3.63%
DPS 9.56 9.56 9.57 9.58 11.50 9.58 6.71 6.07%
NAPS 3.1714 2.9917 2.8579 2.7849 2.6441 2.4995 2.3105 5.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.40 2.24 1.71 1.66 1.88 1.50 1.25 -
P/RPS 0.69 0.74 0.65 0.68 0.81 0.67 0.62 1.79%
P/EPS 8.70 10.36 8.94 6.86 6.87 5.01 5.63 7.51%
EY 11.49 9.65 11.19 14.58 14.56 19.97 17.75 -6.98%
DY 4.17 4.46 5.85 6.02 6.38 6.67 5.60 -4.79%
P/NAPS 0.72 0.72 0.57 0.57 0.68 0.57 0.52 5.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 23/08/13 29/08/12 19/08/11 19/08/10 20/08/09 -
Price 2.20 2.25 1.68 1.67 1.75 1.59 1.31 -
P/RPS 0.63 0.74 0.63 0.69 0.75 0.71 0.65 -0.51%
P/EPS 7.98 10.41 8.78 6.90 6.39 5.31 5.90 5.15%
EY 12.54 9.61 11.39 14.49 15.64 18.84 16.94 -4.88%
DY 4.55 4.44 5.95 5.99 6.86 6.29 5.34 -2.63%
P/NAPS 0.66 0.72 0.56 0.57 0.63 0.61 0.54 3.39%

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