[WTHORSE] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.79%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 672,126 601,195 540,351 533,250 494,945 480,962 427,559 7.82%
PBT 77,181 49,638 70,267 83,682 84,635 68,360 53,135 6.41%
Tax -26,321 -11,023 -10,588 -17,712 -20,553 -16,178 -9,507 18.48%
NP 50,860 38,615 59,679 65,970 64,082 52,182 43,628 2.58%
-
NP to SH 50,860 38,615 59,679 65,970 64,082 52,182 43,628 2.58%
-
Tax Rate 34.10% 22.21% 15.07% 21.17% 24.28% 23.67% 17.89% -
Total Cost 621,266 562,580 480,672 467,280 430,863 428,780 383,931 8.34%
-
Net Worth 715,334 683,427 668,411 631,866 593,352 556,286 521,858 5.39%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 22,951 22,972 22,983 27,605 22,989 16,115 27,879 -3.18%
Div Payout % 45.13% 59.49% 38.51% 41.85% 35.88% 30.88% 63.90% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 715,334 683,427 668,411 631,866 593,352 556,286 521,858 5.39%
NOSH 229,273 229,338 229,694 229,769 229,981 229,870 231,937 -0.19%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.57% 6.42% 11.04% 12.37% 12.95% 10.85% 10.20% -
ROE 7.11% 5.65% 8.93% 10.44% 10.80% 9.38% 8.36% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 293.15 262.14 235.25 232.08 215.21 209.23 184.34 8.03%
EPS 22.18 16.84 25.98 28.71 27.86 22.70 18.81 2.78%
DPS 10.00 10.00 10.00 12.00 10.00 7.00 12.00 -2.99%
NAPS 3.12 2.98 2.91 2.75 2.58 2.42 2.25 5.59%
Adjusted Per Share Value based on latest NOSH - 229,769
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 280.05 250.50 225.15 222.19 206.23 200.40 178.15 7.82%
EPS 21.19 16.09 24.87 27.49 26.70 21.74 18.18 2.58%
DPS 9.56 9.57 9.58 11.50 9.58 6.71 11.62 -3.19%
NAPS 2.9806 2.8476 2.785 2.6328 2.4723 2.3179 2.1744 5.39%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.04 1.62 1.68 1.94 1.44 1.10 1.19 -
P/RPS 0.70 0.62 0.71 0.84 0.67 0.53 0.65 1.24%
P/EPS 9.20 9.62 6.47 6.76 5.17 4.85 6.33 6.42%
EY 10.87 10.39 15.47 14.80 19.35 20.64 15.81 -6.05%
DY 4.90 6.17 5.95 6.19 6.94 6.36 10.08 -11.32%
P/NAPS 0.65 0.54 0.58 0.71 0.56 0.45 0.53 3.45%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 29/05/13 17/05/12 20/05/11 12/05/10 19/05/09 20/05/08 -
Price 2.26 1.70 1.69 1.99 1.54 1.26 1.29 -
P/RPS 0.77 0.65 0.72 0.86 0.72 0.60 0.70 1.60%
P/EPS 10.19 10.10 6.50 6.93 5.53 5.55 6.86 6.81%
EY 9.82 9.90 15.37 14.43 18.09 18.02 14.58 -6.37%
DY 4.42 5.88 5.92 6.03 6.49 5.56 9.30 -11.65%
P/NAPS 0.72 0.57 0.58 0.72 0.60 0.52 0.57 3.96%

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