[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.92%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 525,434 509,478 461,848 480,488 457,322 437,120 404,020 19.12%
PBT 84,636 77,264 65,876 79,355 64,257 54,464 44,752 52.87%
Tax -18,962 -18,042 -16,108 -18,841 -14,214 -11,914 -9,260 61.18%
NP 65,673 59,222 49,768 60,514 50,042 42,550 35,492 50.66%
-
NP to SH 65,673 59,222 49,768 60,514 50,042 42,550 35,492 50.66%
-
Tax Rate 22.40% 23.35% 24.45% 23.74% 22.12% 21.88% 20.69% -
Total Cost 459,761 450,256 412,080 419,974 407,280 394,570 368,528 15.87%
-
Net Worth 618,561 600,036 593,352 581,860 570,339 554,300 556,286 7.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 21,461 - - 22,998 36,796 - - -
Div Payout % 32.68% - - 38.01% 73.53% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 618,561 600,036 593,352 581,860 570,339 554,300 556,286 7.32%
NOSH 229,948 229,899 229,981 229,984 229,975 230,000 229,870 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.50% 11.62% 10.78% 12.59% 10.94% 9.73% 8.78% -
ROE 10.62% 9.87% 8.39% 10.40% 8.77% 7.68% 6.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 228.50 221.61 200.82 208.92 198.86 190.05 175.76 19.09%
EPS 28.56 25.76 21.64 26.32 21.76 18.50 15.44 50.62%
DPS 9.33 0.00 0.00 10.00 16.00 0.00 0.00 -
NAPS 2.69 2.61 2.58 2.53 2.48 2.41 2.42 7.29%
Adjusted Per Share Value based on latest NOSH - 229,865
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 218.93 212.28 192.44 200.20 190.55 182.13 168.34 19.12%
EPS 27.36 24.68 20.74 25.21 20.85 17.73 14.79 50.63%
DPS 8.94 0.00 0.00 9.58 15.33 0.00 0.00 -
NAPS 2.5773 2.5002 2.4723 2.4244 2.3764 2.3096 2.3179 7.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.50 1.44 1.38 1.34 1.25 1.10 -
P/RPS 0.75 0.68 0.72 0.66 0.67 0.66 0.63 12.31%
P/EPS 5.99 5.82 6.65 5.24 6.16 6.76 7.12 -10.87%
EY 16.70 17.17 15.03 19.07 16.24 14.80 14.04 12.25%
DY 5.46 0.00 0.00 7.25 11.94 0.00 0.00 -
P/NAPS 0.64 0.57 0.56 0.55 0.54 0.52 0.45 26.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 -
Price 1.80 1.59 1.54 1.40 1.33 1.31 1.26 -
P/RPS 0.79 0.72 0.77 0.67 0.67 0.69 0.72 6.37%
P/EPS 6.30 6.17 7.12 5.32 6.11 7.08 8.16 -15.82%
EY 15.87 16.20 14.05 18.79 16.36 14.12 12.25 18.82%
DY 5.19 0.00 0.00 7.14 12.03 0.00 0.00 -
P/NAPS 0.67 0.61 0.60 0.55 0.54 0.54 0.52 18.38%

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