[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 38.35%
YoY- -21.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 308,242 143,816 586,038 435,882 287,155 128,659 530,041 -30.35%
PBT 36,503 16,577 48,772 39,728 28,738 15,711 71,383 -36.07%
Tax -8,725 -4,101 -10,597 -9,221 -6,688 -3,675 -10,781 -13.16%
NP 27,778 12,476 38,175 30,507 22,050 12,036 60,602 -40.57%
-
NP to SH 27,778 12,476 38,175 30,507 22,050 12,036 60,602 -40.57%
-
Tax Rate 23.90% 24.74% 21.73% 23.21% 23.27% 23.39% 15.10% -
Total Cost 280,464 131,340 547,863 405,375 265,105 116,623 469,439 -29.08%
-
Net Worth 685,848 683,427 670,064 675,380 668,390 668,411 656,770 2.93%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 22,947 11,486 - - 22,964 -
Div Payout % - - 60.11% 37.65% - - 37.89% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 685,848 683,427 670,064 675,380 668,390 668,411 656,770 2.93%
NOSH 229,380 229,338 229,473 229,721 229,687 229,694 229,640 -0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.01% 8.67% 6.51% 7.00% 7.68% 9.35% 11.43% -
ROE 4.05% 1.83% 5.70% 4.52% 3.30% 1.80% 9.23% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 134.38 62.71 255.38 189.74 125.02 56.01 230.81 -30.29%
EPS 12.11 5.44 16.62 13.28 9.60 5.24 26.39 -40.53%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 10.00 -
NAPS 2.99 2.98 2.92 2.94 2.91 2.91 2.86 3.01%
Adjusted Per Share Value based on latest NOSH - 229,809
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 140.11 65.37 266.38 198.13 130.53 58.48 240.93 -30.35%
EPS 12.63 5.67 17.35 13.87 10.02 5.47 27.55 -40.57%
DPS 0.00 0.00 10.43 5.22 0.00 0.00 10.44 -
NAPS 3.1175 3.1065 3.0457 3.0699 3.0381 3.0382 2.9853 2.93%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.71 1.62 1.62 1.65 1.66 1.68 1.67 -
P/RPS 1.27 2.58 0.63 0.87 1.33 3.00 0.72 46.03%
P/EPS 14.12 29.78 9.74 12.42 17.29 32.06 6.33 70.80%
EY 7.08 3.36 10.27 8.05 5.78 3.12 15.80 -41.47%
DY 0.00 0.00 6.17 3.03 0.00 0.00 5.99 -
P/NAPS 0.57 0.54 0.55 0.56 0.57 0.58 0.58 -1.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 29/05/13 27/02/13 21/11/12 29/08/12 17/05/12 24/02/12 -
Price 1.68 1.70 1.61 1.65 1.67 1.69 1.75 -
P/RPS 1.25 2.71 0.63 0.87 1.34 3.02 0.76 39.37%
P/EPS 13.87 31.25 9.68 12.42 17.40 32.25 6.63 63.64%
EY 7.21 3.20 10.33 8.05 5.75 3.10 15.08 -38.88%
DY 0.00 0.00 6.21 3.03 0.00 0.00 5.71 -
P/NAPS 0.56 0.57 0.55 0.56 0.57 0.58 0.61 -5.54%

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