[WTHORSE] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -17.76%
YoY- 40.22%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 530,363 525,434 509,478 461,848 480,488 457,322 437,120 13.71%
PBT 83,325 84,636 77,264 65,876 79,355 64,257 54,464 32.67%
Tax -17,872 -18,962 -18,042 -16,108 -18,841 -14,214 -11,914 30.94%
NP 65,453 65,673 59,222 49,768 60,514 50,042 42,550 33.15%
-
NP to SH 65,453 65,673 59,222 49,768 60,514 50,042 42,550 33.15%
-
Tax Rate 21.45% 22.40% 23.35% 24.45% 23.74% 22.12% 21.88% -
Total Cost 464,910 459,761 450,256 412,080 419,974 407,280 394,570 11.52%
-
Net Worth 618,664 618,561 600,036 593,352 581,860 570,339 554,300 7.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 27,598 21,461 - - 22,998 36,796 - -
Div Payout % 42.17% 32.68% - - 38.01% 73.53% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 618,664 618,561 600,036 593,352 581,860 570,339 554,300 7.57%
NOSH 229,986 229,948 229,899 229,981 229,984 229,975 230,000 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.34% 12.50% 11.62% 10.78% 12.59% 10.94% 9.73% -
ROE 10.58% 10.62% 9.87% 8.39% 10.40% 8.77% 7.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 230.61 228.50 221.61 200.82 208.92 198.86 190.05 13.72%
EPS 28.50 28.56 25.76 21.64 26.32 21.76 18.50 33.28%
DPS 12.00 9.33 0.00 0.00 10.00 16.00 0.00 -
NAPS 2.69 2.69 2.61 2.58 2.53 2.48 2.41 7.58%
Adjusted Per Share Value based on latest NOSH - 229,981
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 241.07 238.83 231.58 209.93 218.40 207.87 198.69 13.71%
EPS 29.75 29.85 26.92 22.62 27.51 22.75 19.34 33.15%
DPS 12.54 9.76 0.00 0.00 10.45 16.73 0.00 -
NAPS 2.8121 2.8116 2.7274 2.6971 2.6448 2.5925 2.5195 7.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.10 1.71 1.50 1.44 1.38 1.34 1.25 -
P/RPS 0.91 0.75 0.68 0.72 0.66 0.67 0.66 23.80%
P/EPS 7.38 5.99 5.82 6.65 5.24 6.16 6.76 6.00%
EY 13.55 16.70 17.17 15.03 19.07 16.24 14.80 -5.69%
DY 5.71 5.46 0.00 0.00 7.25 11.94 0.00 -
P/NAPS 0.78 0.64 0.57 0.56 0.55 0.54 0.52 30.94%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 -
Price 1.93 1.80 1.59 1.54 1.40 1.33 1.31 -
P/RPS 0.84 0.79 0.72 0.77 0.67 0.67 0.69 13.97%
P/EPS 6.78 6.30 6.17 7.12 5.32 6.11 7.08 -2.83%
EY 14.75 15.87 16.20 14.05 18.79 16.36 14.12 2.94%
DY 6.22 5.19 0.00 0.00 7.14 12.03 0.00 -
P/NAPS 0.72 0.67 0.61 0.60 0.55 0.54 0.54 21.07%

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