[WTHORSE] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 5.9%
YoY- 22.8%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 601,195 540,351 533,250 494,945 480,962 427,559 417,871 6.24%
PBT 49,638 70,267 83,682 84,635 68,360 53,135 50,250 -0.20%
Tax -11,023 -10,588 -17,712 -20,553 -16,178 -9,507 -7,533 6.54%
NP 38,615 59,679 65,970 64,082 52,182 43,628 42,717 -1.66%
-
NP to SH 38,615 59,679 65,970 64,082 52,182 43,628 42,717 -1.66%
-
Tax Rate 22.21% 15.07% 21.17% 24.28% 23.67% 17.89% 14.99% -
Total Cost 562,580 480,672 467,280 430,863 428,780 383,931 375,154 6.97%
-
Net Worth 683,427 668,411 631,866 593,352 556,286 521,858 465,191 6.61%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 22,972 22,983 27,605 22,989 16,115 27,879 16,340 5.83%
Div Payout % 59.49% 38.51% 41.85% 35.88% 30.88% 63.90% 38.25% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 683,427 668,411 631,866 593,352 556,286 521,858 465,191 6.61%
NOSH 229,338 229,694 229,769 229,981 229,870 231,937 232,595 -0.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.42% 11.04% 12.37% 12.95% 10.85% 10.20% 10.22% -
ROE 5.65% 8.93% 10.44% 10.80% 9.38% 8.36% 9.18% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 262.14 235.25 232.08 215.21 209.23 184.34 179.66 6.49%
EPS 16.84 25.98 28.71 27.86 22.70 18.81 18.37 -1.43%
DPS 10.00 10.00 12.00 10.00 7.00 12.00 7.00 6.11%
NAPS 2.98 2.91 2.75 2.58 2.42 2.25 2.00 6.86%
Adjusted Per Share Value based on latest NOSH - 229,981
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 250.50 225.15 222.19 206.23 200.40 178.15 174.11 6.24%
EPS 16.09 24.87 27.49 26.70 21.74 18.18 17.80 -1.66%
DPS 9.57 9.58 11.50 9.58 6.71 11.62 6.81 5.82%
NAPS 2.8476 2.785 2.6328 2.4723 2.3179 2.1744 1.9383 6.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.62 1.68 1.94 1.44 1.10 1.19 1.25 -
P/RPS 0.62 0.71 0.84 0.67 0.53 0.65 0.70 -2.00%
P/EPS 9.62 6.47 6.76 5.17 4.85 6.33 6.81 5.92%
EY 10.39 15.47 14.80 19.35 20.64 15.81 14.69 -5.60%
DY 6.17 5.95 6.19 6.94 6.36 10.08 5.60 1.62%
P/NAPS 0.54 0.58 0.71 0.56 0.45 0.53 0.63 -2.53%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 17/05/12 20/05/11 12/05/10 19/05/09 20/05/08 22/05/07 -
Price 1.70 1.69 1.99 1.54 1.26 1.29 1.50 -
P/RPS 0.65 0.72 0.86 0.72 0.60 0.70 0.83 -3.98%
P/EPS 10.10 6.50 6.93 5.53 5.55 6.86 8.17 3.59%
EY 9.90 15.37 14.43 18.09 18.02 14.58 12.24 -3.47%
DY 5.88 5.92 6.03 6.49 5.56 9.30 4.67 3.91%
P/NAPS 0.57 0.58 0.72 0.60 0.52 0.57 0.75 -4.46%

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