[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.4%
YoY- -18.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 575,264 586,038 581,176 574,310 514,636 530,041 518,953 7.10%
PBT 66,308 48,772 52,970 57,476 62,844 71,383 67,601 -1.27%
Tax -16,404 -10,597 -12,294 -13,376 -14,700 -10,781 -15,646 3.20%
NP 49,904 38,175 40,676 44,100 48,144 60,602 51,954 -2.64%
-
NP to SH 49,904 38,175 40,676 44,100 48,144 60,602 51,954 -2.64%
-
Tax Rate 24.74% 21.73% 23.21% 23.27% 23.39% 15.10% 23.14% -
Total Cost 525,360 547,863 540,500 530,210 466,492 469,439 466,998 8.15%
-
Net Worth 683,427 670,064 675,380 668,390 668,411 656,770 645,984 3.82%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 22,947 15,314 - - 22,964 15,325 -
Div Payout % - 60.11% 37.65% - - 37.89% 29.50% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 683,427 670,064 675,380 668,390 668,411 656,770 645,984 3.82%
NOSH 229,338 229,473 229,721 229,687 229,694 229,640 229,887 -0.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.67% 6.51% 7.00% 7.68% 9.35% 11.43% 10.01% -
ROE 7.30% 5.70% 6.02% 6.60% 7.20% 9.23% 8.04% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 250.84 255.38 252.99 250.04 224.05 230.81 225.74 7.27%
EPS 21.76 16.62 17.71 19.20 20.96 26.39 22.60 -2.49%
DPS 0.00 10.00 6.67 0.00 0.00 10.00 6.67 -
NAPS 2.98 2.92 2.94 2.91 2.91 2.86 2.81 3.98%
Adjusted Per Share Value based on latest NOSH - 229,678
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 239.69 244.18 242.16 239.30 214.43 220.85 216.23 7.10%
EPS 20.79 15.91 16.95 18.38 20.06 25.25 21.65 -2.66%
DPS 0.00 9.56 6.38 0.00 0.00 9.57 6.39 -
NAPS 2.8476 2.7919 2.8141 2.785 2.785 2.7365 2.6916 3.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.62 1.62 1.65 1.66 1.68 1.67 1.70 -
P/RPS 0.65 0.63 0.65 0.66 0.75 0.72 0.75 -9.09%
P/EPS 7.44 9.74 9.32 8.65 8.02 6.33 7.52 -0.70%
EY 13.43 10.27 10.73 11.57 12.48 15.80 13.29 0.70%
DY 0.00 6.17 4.04 0.00 0.00 5.99 3.92 -
P/NAPS 0.54 0.55 0.56 0.57 0.58 0.58 0.60 -6.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 21/11/12 29/08/12 17/05/12 24/02/12 18/11/11 -
Price 1.70 1.61 1.65 1.67 1.69 1.75 1.72 -
P/RPS 0.68 0.63 0.65 0.67 0.75 0.76 0.76 -7.14%
P/EPS 7.81 9.68 9.32 8.70 8.06 6.63 7.61 1.74%
EY 12.80 10.33 10.73 11.50 12.40 15.08 13.14 -1.73%
DY 0.00 6.21 4.04 0.00 0.00 5.71 3.88 -
P/NAPS 0.57 0.55 0.56 0.57 0.58 0.61 0.61 -4.41%

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