[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 33.94%
YoY- 25.14%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 342,992 218,560 101,005 481,996 368,732 234,230 102,039 124.22%
PBT 48,193 27,232 11,188 68,069 51,968 28,680 10,897 169.18%
Tax -10,661 -5,957 -2,315 -15,900 -13,018 -7,042 -2,037 201.13%
NP 37,532 21,275 8,873 52,169 38,950 21,638 8,860 161.57%
-
NP to SH 37,532 21,275 8,873 52,169 38,950 21,638 8,860 161.57%
-
Tax Rate 22.12% 21.88% 20.69% 23.36% 25.05% 24.55% 18.69% -
Total Cost 305,460 197,285 92,132 429,827 329,782 212,592 93,179 120.51%
-
Net Worth 570,339 554,300 556,286 547,924 536,284 519,497 521,858 6.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 27,597 - - 16,115 16,181 16,234 - -
Div Payout % 73.53% - - 30.89% 41.54% 75.03% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 570,339 554,300 556,286 547,924 536,284 519,497 521,858 6.09%
NOSH 229,975 230,000 229,870 230,220 231,157 231,918 231,937 -0.56%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.94% 9.73% 8.78% 10.82% 10.56% 9.24% 8.68% -
ROE 6.58% 3.84% 1.60% 9.52% 7.26% 4.17% 1.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 149.14 95.03 43.94 209.36 159.52 101.00 43.99 125.51%
EPS 16.32 9.25 3.86 22.69 16.85 9.33 3.82 163.05%
DPS 12.00 0.00 0.00 7.00 7.00 7.00 0.00 -
NAPS 2.48 2.41 2.42 2.38 2.32 2.24 2.25 6.69%
Adjusted Per Share Value based on latest NOSH - 230,228
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 142.91 91.07 42.09 200.83 153.64 97.60 42.52 124.21%
EPS 15.64 8.86 3.70 21.74 16.23 9.02 3.69 161.67%
DPS 11.50 0.00 0.00 6.71 6.74 6.76 0.00 -
NAPS 2.3764 2.3096 2.3179 2.283 2.2345 2.1646 2.1744 6.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.34 1.25 1.10 1.06 1.06 1.18 1.19 -
P/RPS 0.90 1.32 2.50 0.51 0.66 1.17 2.70 -51.89%
P/EPS 8.21 13.51 28.50 4.68 6.29 12.65 31.15 -58.85%
EY 12.18 7.40 3.51 21.38 15.90 7.91 3.21 143.07%
DY 8.96 0.00 0.00 6.60 6.60 5.93 0.00 -
P/NAPS 0.54 0.52 0.45 0.45 0.46 0.53 0.53 1.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 -
Price 1.33 1.31 1.26 1.11 1.05 1.16 1.29 -
P/RPS 0.89 1.38 2.87 0.53 0.66 1.15 2.93 -54.78%
P/EPS 8.15 14.16 32.64 4.90 6.23 12.43 33.77 -61.20%
EY 12.27 7.06 3.06 20.41 16.05 8.04 2.96 157.82%
DY 9.02 0.00 0.00 6.31 6.67 6.03 0.00 -
P/NAPS 0.54 0.54 0.52 0.47 0.45 0.52 0.57 -3.53%

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