[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 12.85%
YoY- -16.19%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 356,928 383,811 375,294 361,822 335,192 408,585 409,520 -8.76%
PBT 34,412 60,182 62,756 64,794 55,064 89,129 86,665 -46.00%
Tax -4,308 -13,574 -8,450 -8,774 -5,424 -10,167 -10,314 -44.15%
NP 30,104 46,608 54,305 56,020 49,640 78,962 76,350 -46.26%
-
NP to SH 30,104 46,608 54,305 56,020 49,640 78,962 76,350 -46.26%
-
Tax Rate 12.52% 22.55% 13.46% 13.54% 9.85% 11.41% 11.90% -
Total Cost 326,824 337,203 320,989 305,802 285,552 329,623 333,169 -1.27%
-
Net Worth 444,504 442,551 442,295 433,119 431,963 425,243 403,731 6.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 47,037 11,769 - - - 19,112 25,482 50.53%
Div Payout % 156.25% 25.25% - - - 24.20% 33.38% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 444,504 442,551 442,295 433,119 431,963 425,243 403,731 6.63%
NOSH 235,187 235,399 236,521 237,977 238,653 238,900 238,894 -1.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.43% 12.14% 14.47% 15.48% 14.81% 19.33% 18.64% -
ROE 6.77% 10.53% 12.28% 12.93% 11.49% 18.57% 18.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 151.76 163.05 158.67 152.04 140.45 171.03 171.42 -7.80%
EPS 12.80 20.03 22.96 23.54 20.80 33.55 31.96 -45.69%
DPS 20.00 5.00 0.00 0.00 0.00 8.00 10.67 52.08%
NAPS 1.89 1.88 1.87 1.82 1.81 1.78 1.69 7.74%
Adjusted Per Share Value based on latest NOSH - 238,183
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 162.24 174.46 170.59 164.46 152.36 185.72 186.15 -8.76%
EPS 13.68 21.19 24.68 25.46 22.56 35.89 34.70 -46.26%
DPS 21.38 5.35 0.00 0.00 0.00 8.69 11.58 50.55%
NAPS 2.0205 2.0116 2.0104 1.9687 1.9635 1.9329 1.8351 6.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.44 1.53 1.89 2.17 2.34 2.52 1.84 -
P/RPS 0.95 0.94 1.19 1.43 1.67 1.47 1.07 -7.63%
P/EPS 11.25 7.73 8.23 9.22 11.25 7.62 5.76 56.31%
EY 8.89 12.94 12.15 10.85 8.89 13.12 17.37 -36.04%
DY 13.89 3.27 0.00 0.00 0.00 3.17 5.80 79.09%
P/NAPS 0.76 0.81 1.01 1.19 1.29 1.42 1.09 -21.38%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 24/11/04 -
Price 1.41 1.50 1.60 1.99 2.33 2.54 1.90 -
P/RPS 0.93 0.92 1.01 1.31 1.66 1.49 1.11 -11.13%
P/EPS 11.02 7.58 6.97 8.45 11.20 7.68 5.94 51.04%
EY 9.08 13.20 14.35 11.83 8.93 13.01 16.82 -33.72%
DY 14.18 3.33 0.00 0.00 0.00 3.15 5.61 85.66%
P/NAPS 0.75 0.80 0.86 1.09 1.29 1.43 1.12 -23.47%

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