[WTHORSE] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 144.22%
YoY- 31.32%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 101,005 481,996 368,732 234,230 102,039 415,236 302,658 -51.85%
PBT 11,188 68,069 51,968 28,680 10,897 50,843 35,269 -53.45%
Tax -2,315 -15,900 -13,018 -7,042 -2,037 -9,153 -6,836 -51.38%
NP 8,873 52,169 38,950 21,638 8,860 41,690 28,433 -53.95%
-
NP to SH 8,873 52,169 38,950 21,638 8,860 41,690 28,433 -53.95%
-
Tax Rate 20.69% 23.36% 25.05% 24.55% 18.69% 18.00% 19.38% -
Total Cost 92,132 429,827 329,782 212,592 93,179 373,546 274,225 -51.63%
-
Net Worth 556,286 547,924 536,284 519,497 521,858 517,199 464,029 12.83%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 16,115 16,181 16,234 - 16,234 11,600 -
Div Payout % - 30.89% 41.54% 75.03% - 38.94% 40.80% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 556,286 547,924 536,284 519,497 521,858 517,199 464,029 12.83%
NOSH 229,870 230,220 231,157 231,918 231,937 231,927 232,014 -0.61%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 8.78% 10.82% 10.56% 9.24% 8.68% 10.04% 9.39% -
ROE 1.60% 9.52% 7.26% 4.17% 1.70% 8.06% 6.13% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 43.94 209.36 159.52 101.00 43.99 179.04 130.45 -51.55%
EPS 3.86 22.69 16.85 9.33 3.82 18.11 12.30 -53.78%
DPS 0.00 7.00 7.00 7.00 0.00 7.00 5.00 -
NAPS 2.42 2.38 2.32 2.24 2.25 2.23 2.00 13.53%
Adjusted Per Share Value based on latest NOSH - 231,729
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.91 219.09 167.61 106.47 46.38 188.74 137.57 -51.85%
EPS 4.03 23.71 17.70 9.84 4.03 18.95 12.92 -53.97%
DPS 0.00 7.33 7.36 7.38 0.00 7.38 5.27 -
NAPS 2.5286 2.4906 2.4377 2.3614 2.3721 2.3509 2.1092 12.83%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.10 1.06 1.06 1.18 1.19 1.17 1.16 -
P/RPS 2.50 0.51 0.66 1.17 2.70 0.65 0.89 98.95%
P/EPS 28.50 4.68 6.29 12.65 31.15 6.51 9.47 108.30%
EY 3.51 21.38 15.90 7.91 3.21 15.36 10.56 -51.98%
DY 0.00 6.60 6.60 5.93 0.00 5.98 4.31 -
P/NAPS 0.45 0.45 0.46 0.53 0.53 0.52 0.58 -15.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 -
Price 1.26 1.11 1.05 1.16 1.29 1.21 1.20 -
P/RPS 2.87 0.53 0.66 1.15 2.93 0.68 0.92 113.35%
P/EPS 32.64 4.90 6.23 12.43 33.77 6.73 9.79 123.01%
EY 3.06 20.41 16.05 8.04 2.96 14.86 10.21 -55.18%
DY 0.00 6.31 6.67 6.03 0.00 5.79 4.17 -
P/NAPS 0.52 0.47 0.45 0.52 0.57 0.54 0.60 -9.09%

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