[WTHORSE] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -9.39%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 646,814 586,038 530,041 530,363 480,488 481,996 415,236 7.65%
PBT 73,596 48,772 71,382 83,325 79,354 68,069 50,844 6.35%
Tax -25,415 -10,597 -10,780 -17,872 -18,841 -15,900 -9,875 17.04%
NP 48,181 38,175 60,602 65,453 60,513 52,169 40,969 2.73%
-
NP to SH 48,181 38,175 60,602 65,453 60,513 52,169 40,969 2.73%
-
Tax Rate 34.53% 21.73% 15.10% 21.45% 23.74% 23.36% 19.42% -
Total Cost 598,633 547,863 469,439 464,910 419,975 429,827 374,267 8.13%
-
Net Worth 688,191 459,274 459,377 460,162 459,731 460,456 464,170 6.77%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 22,951 22,972 22,983 27,605 22,989 16,115 27,879 -3.18%
Div Payout % 47.64% 60.18% 37.93% 42.18% 37.99% 30.89% 68.05% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 688,191 459,274 459,377 460,162 459,731 460,456 464,170 6.77%
NOSH 229,397 229,637 229,688 230,081 229,865 230,228 232,085 -0.19%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.45% 6.51% 11.43% 12.34% 12.59% 10.82% 9.87% -
ROE 7.00% 8.31% 13.19% 14.22% 13.16% 11.33% 8.83% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 281.96 255.20 230.76 230.51 209.03 209.36 178.92 7.86%
EPS 21.00 16.62 26.38 28.45 26.33 22.66 17.65 2.93%
DPS 10.00 10.00 10.00 12.00 10.00 7.00 12.00 -2.99%
NAPS 3.00 2.00 2.00 2.00 2.00 2.00 2.00 6.98%
Adjusted Per Share Value based on latest NOSH - 230,081
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 269.51 244.18 220.85 220.98 200.20 200.83 173.02 7.65%
EPS 20.08 15.91 25.25 27.27 25.21 21.74 17.07 2.74%
DPS 9.56 9.57 9.58 11.50 9.58 6.71 11.62 -3.19%
NAPS 2.8675 1.9136 1.9141 1.9173 1.9155 1.9186 1.934 6.77%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.87 1.62 1.67 2.10 1.38 1.06 1.17 -
P/RPS 0.66 0.63 0.72 0.91 0.66 0.51 0.65 0.25%
P/EPS 8.90 9.74 6.33 7.38 5.24 4.68 6.63 5.02%
EY 11.23 10.26 15.80 13.55 19.08 21.38 15.09 -4.80%
DY 5.35 6.17 5.99 5.71 7.25 6.60 10.26 -10.27%
P/NAPS 0.62 0.81 0.84 1.05 0.69 0.53 0.59 0.82%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 27/02/13 24/02/12 24/02/11 25/02/10 19/02/09 28/02/08 -
Price 1.89 1.61 1.75 1.93 1.40 1.11 1.21 -
P/RPS 0.67 0.63 0.76 0.84 0.67 0.53 0.68 -0.24%
P/EPS 9.00 9.68 6.63 6.78 5.32 4.90 6.85 4.65%
EY 11.11 10.33 15.08 14.74 18.80 20.41 14.59 -4.43%
DY 5.29 6.21 5.71 6.22 7.14 6.31 9.92 -9.93%
P/NAPS 0.63 0.81 0.88 0.97 0.70 0.56 0.61 0.53%

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