[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.86%
YoY- -14.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 408,156 415,236 403,544 388,584 358,864 417,387 411,781 -0.58%
PBT 43,588 50,843 47,025 41,376 34,424 50,248 48,096 -6.34%
Tax -8,148 -9,153 -9,114 -8,422 -9,620 -6,206 -4,938 39.59%
NP 35,440 41,690 37,910 32,954 24,804 44,042 43,157 -12.29%
-
NP to SH 35,440 41,690 37,910 32,954 24,804 44,042 43,157 -12.29%
-
Tax Rate 18.69% 18.00% 19.38% 20.35% 27.95% 12.35% 10.27% -
Total Cost 372,716 373,546 365,633 355,630 334,060 373,345 368,624 0.73%
-
Net Worth 521,858 517,199 464,029 465,309 465,191 474,825 461,401 8.54%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 16,234 15,467 23,265 - 11,637 6,214 -
Div Payout % - 38.94% 40.80% 70.60% - 26.42% 14.40% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 521,858 517,199 464,029 465,309 465,191 474,825 461,401 8.54%
NOSH 231,937 231,927 232,014 232,654 232,595 232,757 233,030 -0.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.68% 10.04% 9.39% 8.48% 6.91% 10.55% 10.48% -
ROE 6.79% 8.06% 8.17% 7.08% 5.33% 9.28% 9.35% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 175.98 179.04 173.93 167.02 154.29 179.32 176.71 -0.27%
EPS 15.28 18.11 16.40 14.22 10.68 18.99 18.52 -12.02%
DPS 0.00 7.00 6.67 10.00 0.00 5.00 2.67 -
NAPS 2.25 2.23 2.00 2.00 2.00 2.04 1.98 8.88%
Adjusted Per Share Value based on latest NOSH - 232,676
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 170.07 173.02 168.14 161.91 149.53 173.91 171.58 -0.58%
EPS 14.77 17.37 15.80 13.73 10.34 18.35 17.98 -12.27%
DPS 0.00 6.76 6.44 9.69 0.00 4.85 2.59 -
NAPS 2.1744 2.155 1.9335 1.9388 1.9383 1.9784 1.9225 8.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.19 1.17 1.16 1.41 1.25 1.21 1.17 -
P/RPS 0.68 0.65 0.67 0.84 0.81 0.67 0.66 2.00%
P/EPS 7.79 6.51 7.10 9.95 11.72 6.39 6.32 14.94%
EY 12.84 15.36 14.09 10.05 8.53 15.64 15.83 -13.01%
DY 0.00 5.98 5.75 7.09 0.00 4.13 2.28 -
P/NAPS 0.53 0.52 0.58 0.71 0.63 0.59 0.59 -6.89%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 -
Price 1.29 1.21 1.20 1.30 1.50 1.42 1.25 -
P/RPS 0.73 0.68 0.69 0.78 0.97 0.79 0.71 1.86%
P/EPS 8.44 6.73 7.34 9.18 14.07 7.50 6.75 16.04%
EY 11.84 14.86 13.62 10.90 7.11 13.33 14.82 -13.88%
DY 0.00 5.79 5.56 7.69 0.00 3.52 2.13 -
P/NAPS 0.57 0.54 0.60 0.65 0.75 0.70 0.63 -6.44%

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