[WTHORSE] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.12%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 481,310 411,209 411,176 382,915 401,826 301,704 278,472 9.53%
PBT 68,298 49,445 49,186 71,197 77,158 43,767 40,095 9.27%
Tax -15,335 -10,060 -10,939 -8,768 -8,590 -5,643 -2,013 40.22%
NP 52,963 39,385 38,247 62,429 68,568 38,124 38,082 5.64%
-
NP to SH 52,963 39,385 38,247 62,429 68,568 38,124 38,082 5.64%
-
Tax Rate 22.45% 20.35% 22.24% 12.32% 11.13% 12.89% 5.02% -
Total Cost 428,347 371,824 372,929 320,486 333,258 263,580 240,390 10.09%
-
Net Worth 462,627 463,877 461,602 442,091 403,737 342,631 336,031 5.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 16,245 23,278 4,696 19,076 - 7,192 11,192 6.40%
Div Payout % 30.67% 59.10% 12.28% 30.56% - 18.87% 29.39% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 462,627 463,877 461,602 442,091 403,737 342,631 336,031 5.46%
NOSH 231,313 231,938 233,132 236,412 238,897 239,602 240,022 -0.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 11.00% 9.58% 9.30% 16.30% 17.06% 12.64% 13.68% -
ROE 11.45% 8.49% 8.29% 14.12% 16.98% 11.13% 11.33% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 208.08 177.29 176.37 161.97 168.20 125.92 116.02 10.21%
EPS 22.90 16.98 16.41 26.41 28.70 15.91 15.87 6.29%
DPS 7.00 10.00 2.00 8.00 0.00 3.00 4.66 7.01%
NAPS 2.00 2.00 1.98 1.87 1.69 1.43 1.40 6.11%
Adjusted Per Share Value based on latest NOSH - 236,412
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 218.78 186.91 186.90 174.05 182.65 137.14 126.58 9.53%
EPS 24.07 17.90 17.39 28.38 31.17 17.33 17.31 5.64%
DPS 7.38 10.58 2.13 8.67 0.00 3.27 5.09 6.38%
NAPS 2.1029 2.1085 2.0982 2.0095 1.8352 1.5574 1.5274 5.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.06 1.16 1.17 1.89 1.84 1.55 1.49 -
P/RPS 0.51 0.65 0.66 1.17 1.09 1.23 1.28 -14.20%
P/EPS 4.63 6.83 7.13 7.16 6.41 9.74 9.39 -11.10%
EY 21.60 14.64 14.02 13.97 15.60 10.27 10.65 12.49%
DY 6.60 8.62 1.71 4.23 0.00 1.94 3.13 13.22%
P/NAPS 0.53 0.58 0.59 1.01 1.09 1.08 1.06 -10.90%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 21/11/07 22/11/06 28/11/05 24/11/04 21/11/03 26/11/02 -
Price 1.05 1.20 1.25 1.60 1.90 1.66 1.55 -
P/RPS 0.50 0.68 0.71 0.99 1.13 1.32 1.34 -15.13%
P/EPS 4.59 7.07 7.62 6.06 6.62 10.43 9.77 -11.82%
EY 21.81 14.15 13.12 16.50 15.11 9.59 10.24 13.41%
DY 6.67 8.33 1.60 5.00 0.00 1.81 3.01 14.16%
P/NAPS 0.53 0.60 0.63 0.86 1.12 1.16 1.11 -11.58%

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