[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.62%
YoY- -20.53%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 194,292 89,716 417,387 308,836 196,546 89,232 383,811 -36.56%
PBT 20,688 8,606 50,248 36,072 21,554 8,603 60,182 -51.02%
Tax -4,211 -2,405 -6,206 -3,704 -2,358 -1,077 -13,574 -54.27%
NP 16,477 6,201 44,042 32,368 19,196 7,526 46,608 -50.09%
-
NP to SH 16,477 6,201 44,042 32,368 19,196 7,526 46,608 -50.09%
-
Tax Rate 20.35% 27.95% 12.35% 10.27% 10.94% 12.52% 22.55% -
Total Cost 177,815 83,515 373,345 276,468 177,350 81,706 337,203 -34.80%
-
Net Worth 465,309 465,191 474,825 461,401 451,117 444,504 442,551 3.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,632 - 11,637 4,660 4,699 11,759 11,769 -0.77%
Div Payout % 70.60% - 26.42% 14.40% 24.48% 156.25% 25.25% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,309 465,191 474,825 461,401 451,117 444,504 442,551 3.40%
NOSH 232,654 232,595 232,757 233,030 234,957 235,187 235,399 -0.78%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.48% 6.91% 10.55% 10.48% 9.77% 8.43% 12.14% -
ROE 3.54% 1.33% 9.28% 7.02% 4.26% 1.69% 10.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 83.51 38.57 179.32 132.53 83.65 37.94 163.05 -36.06%
EPS 7.11 2.67 18.99 13.89 8.17 3.20 20.03 -49.96%
DPS 5.00 0.00 5.00 2.00 2.00 5.00 5.00 0.00%
NAPS 2.00 2.00 2.04 1.98 1.92 1.89 1.88 4.22%
Adjusted Per Share Value based on latest NOSH - 233,132
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.31 40.78 189.72 140.38 89.34 40.56 174.46 -36.56%
EPS 7.49 2.82 20.02 14.71 8.73 3.42 21.19 -50.10%
DPS 5.29 0.00 5.29 2.12 2.14 5.35 5.35 -0.75%
NAPS 2.115 2.1145 2.1583 2.0973 2.0505 2.0205 2.0116 3.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.41 1.25 1.21 1.17 1.38 1.44 1.53 -
P/RPS 1.69 3.24 0.67 0.88 1.65 3.80 0.94 48.01%
P/EPS 19.91 46.89 6.39 8.42 16.89 45.00 7.73 88.22%
EY 5.02 2.13 15.64 11.87 5.92 2.22 12.94 -46.90%
DY 3.55 0.00 4.13 1.71 1.45 3.47 3.27 5.64%
P/NAPS 0.71 0.63 0.59 0.59 0.72 0.76 0.81 -8.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 -
Price 1.30 1.50 1.42 1.25 1.25 1.41 1.50 -
P/RPS 1.56 3.89 0.79 0.94 1.49 3.72 0.92 42.33%
P/EPS 18.36 56.26 7.50 9.00 15.30 44.06 7.58 80.65%
EY 5.45 1.78 13.33 11.11 6.54 2.27 13.20 -44.64%
DY 3.85 0.00 3.52 1.60 1.60 3.55 3.33 10.18%
P/NAPS 0.65 0.75 0.70 0.63 0.65 0.75 0.80 -12.96%

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