[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 80.01%
YoY- 36.99%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 218,560 101,005 481,996 368,732 234,230 102,039 415,236 -34.83%
PBT 27,232 11,188 68,069 51,968 28,680 10,897 50,843 -34.07%
Tax -5,957 -2,315 -15,900 -13,018 -7,042 -2,037 -9,153 -24.91%
NP 21,275 8,873 52,169 38,950 21,638 8,860 41,690 -36.16%
-
NP to SH 21,275 8,873 52,169 38,950 21,638 8,860 41,690 -36.16%
-
Tax Rate 21.88% 20.69% 23.36% 25.05% 24.55% 18.69% 18.00% -
Total Cost 197,285 92,132 429,827 329,782 212,592 93,179 373,546 -34.68%
-
Net Worth 554,300 556,286 547,924 536,284 519,497 521,858 517,199 4.73%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 16,115 16,181 16,234 - 16,234 -
Div Payout % - - 30.89% 41.54% 75.03% - 38.94% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 554,300 556,286 547,924 536,284 519,497 521,858 517,199 4.73%
NOSH 230,000 229,870 230,220 231,157 231,918 231,937 231,927 -0.55%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 9.73% 8.78% 10.82% 10.56% 9.24% 8.68% 10.04% -
ROE 3.84% 1.60% 9.52% 7.26% 4.17% 1.70% 8.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 95.03 43.94 209.36 159.52 101.00 43.99 179.04 -34.47%
EPS 9.25 3.86 22.69 16.85 9.33 3.82 18.11 -36.12%
DPS 0.00 0.00 7.00 7.00 7.00 0.00 7.00 -
NAPS 2.41 2.42 2.38 2.32 2.24 2.25 2.23 5.31%
Adjusted Per Share Value based on latest NOSH - 231,313
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 99.35 45.91 219.09 167.61 106.47 46.38 188.74 -34.83%
EPS 9.67 4.03 23.71 17.70 9.84 4.03 18.95 -36.16%
DPS 0.00 0.00 7.33 7.36 7.38 0.00 7.38 -
NAPS 2.5195 2.5286 2.4906 2.4377 2.3614 2.3721 2.3509 4.73%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.25 1.10 1.06 1.06 1.18 1.19 1.17 -
P/RPS 1.32 2.50 0.51 0.66 1.17 2.70 0.65 60.43%
P/EPS 13.51 28.50 4.68 6.29 12.65 31.15 6.51 62.77%
EY 7.40 3.51 21.38 15.90 7.91 3.21 15.36 -38.57%
DY 0.00 0.00 6.60 6.60 5.93 0.00 5.98 -
P/NAPS 0.52 0.45 0.45 0.46 0.53 0.53 0.52 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 -
Price 1.31 1.26 1.11 1.05 1.16 1.29 1.21 -
P/RPS 1.38 2.87 0.53 0.66 1.15 2.93 0.68 60.36%
P/EPS 14.16 32.64 4.90 6.23 12.43 33.77 6.73 64.27%
EY 7.06 3.06 20.41 16.05 8.04 2.96 14.86 -39.14%
DY 0.00 0.00 6.31 6.67 6.03 0.00 5.79 -
P/NAPS 0.54 0.52 0.47 0.45 0.52 0.57 0.54 0.00%

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