[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 0.45%
YoY- 25.14%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 457,322 437,120 404,020 481,996 491,642 468,460 408,156 7.86%
PBT 64,257 54,464 44,752 68,069 69,290 57,360 43,588 29.49%
Tax -14,214 -11,914 -9,260 -15,900 -17,357 -14,084 -8,148 44.86%
NP 50,042 42,550 35,492 52,169 51,933 43,276 35,440 25.83%
-
NP to SH 50,042 42,550 35,492 52,169 51,933 43,276 35,440 25.83%
-
Tax Rate 22.12% 21.88% 20.69% 23.36% 25.05% 24.55% 18.69% -
Total Cost 407,280 394,570 368,528 429,827 439,709 425,184 372,716 6.08%
-
Net Worth 570,339 554,300 556,286 547,924 536,284 519,497 521,858 6.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 36,796 - - 16,115 21,574 32,468 - -
Div Payout % 73.53% - - 30.89% 41.54% 75.03% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 570,339 554,300 556,286 547,924 536,284 519,497 521,858 6.09%
NOSH 229,975 230,000 229,870 230,220 231,157 231,918 231,937 -0.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.94% 9.73% 8.78% 10.82% 10.56% 9.24% 8.68% -
ROE 8.77% 7.68% 6.38% 9.52% 9.68% 8.33% 6.79% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 198.86 190.05 175.76 209.36 212.69 201.99 175.98 8.48%
EPS 21.76 18.50 15.44 22.69 22.47 18.66 15.28 26.55%
DPS 16.00 0.00 0.00 7.00 9.33 14.00 0.00 -
NAPS 2.48 2.41 2.42 2.38 2.32 2.24 2.25 6.69%
Adjusted Per Share Value based on latest NOSH - 230,228
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 207.87 198.69 183.65 219.09 223.47 212.94 185.53 7.86%
EPS 22.75 19.34 16.13 23.71 23.61 19.67 16.11 25.84%
DPS 16.73 0.00 0.00 7.33 9.81 14.76 0.00 -
NAPS 2.5925 2.5195 2.5286 2.4906 2.4377 2.3614 2.3721 6.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.34 1.25 1.10 1.06 1.06 1.18 1.19 -
P/RPS 0.67 0.66 0.63 0.51 0.50 0.58 0.68 -0.98%
P/EPS 6.16 6.76 7.12 4.68 4.72 6.32 7.79 -14.47%
EY 16.24 14.80 14.04 21.38 21.19 15.81 12.84 16.93%
DY 11.94 0.00 0.00 6.60 8.81 11.86 0.00 -
P/NAPS 0.54 0.52 0.45 0.45 0.46 0.53 0.53 1.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 -
Price 1.33 1.31 1.26 1.11 1.05 1.16 1.29 -
P/RPS 0.67 0.69 0.72 0.53 0.49 0.57 0.73 -5.55%
P/EPS 6.11 7.08 8.16 4.90 4.67 6.22 8.44 -19.35%
EY 16.36 14.12 12.25 20.41 21.40 16.09 11.84 24.03%
DY 12.03 0.00 0.00 6.31 8.89 12.07 0.00 -
P/NAPS 0.54 0.54 0.52 0.47 0.45 0.52 0.57 -3.53%

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