[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 61.23%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 394,076 254,739 115,462 480,488 342,992 218,560 101,005 147.62%
PBT 63,477 38,632 16,469 79,355 48,193 27,232 11,188 217.77%
Tax -14,222 -9,021 -4,027 -18,841 -10,661 -5,957 -2,315 235.06%
NP 49,255 29,611 12,442 60,514 37,532 21,275 8,873 213.18%
-
NP to SH 49,255 29,611 12,442 60,514 37,532 21,275 8,873 213.18%
-
Tax Rate 22.40% 23.35% 24.45% 23.74% 22.12% 21.88% 20.69% -
Total Cost 344,821 225,128 103,020 419,974 305,460 197,285 92,132 140.86%
-
Net Worth 618,561 600,036 593,352 581,860 570,339 554,300 556,286 7.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,096 - - 22,998 27,597 - - -
Div Payout % 32.68% - - 38.01% 73.53% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 618,561 600,036 593,352 581,860 570,339 554,300 556,286 7.32%
NOSH 229,948 229,899 229,981 229,984 229,975 230,000 229,870 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.50% 11.62% 10.78% 12.59% 10.94% 9.73% 8.78% -
ROE 7.96% 4.93% 2.10% 10.40% 6.58% 3.84% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 171.38 110.80 50.20 208.92 149.14 95.03 43.94 147.57%
EPS 21.42 12.88 5.41 26.32 16.32 9.25 3.86 213.11%
DPS 7.00 0.00 0.00 10.00 12.00 0.00 0.00 -
NAPS 2.69 2.61 2.58 2.53 2.48 2.41 2.42 7.29%
Adjusted Per Share Value based on latest NOSH - 229,865
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 179.13 115.79 52.48 218.40 155.91 99.35 45.91 147.63%
EPS 22.39 13.46 5.66 27.51 17.06 9.67 4.03 213.36%
DPS 7.32 0.00 0.00 10.45 12.54 0.00 0.00 -
NAPS 2.8116 2.7274 2.6971 2.6448 2.5925 2.5195 2.5286 7.32%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.50 1.44 1.38 1.34 1.25 1.10 -
P/RPS 1.00 1.35 2.87 0.66 0.90 1.32 2.50 -45.68%
P/EPS 7.98 11.65 26.62 5.24 8.21 13.51 28.50 -57.16%
EY 12.53 8.59 3.76 19.07 12.18 7.40 3.51 133.39%
DY 4.09 0.00 0.00 7.25 8.96 0.00 0.00 -
P/NAPS 0.64 0.57 0.56 0.55 0.54 0.52 0.45 26.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 -
Price 1.80 1.59 1.54 1.40 1.33 1.31 1.26 -
P/RPS 1.05 1.43 3.07 0.67 0.89 1.38 2.87 -48.81%
P/EPS 8.40 12.34 28.47 5.32 8.15 14.16 32.64 -59.50%
EY 11.90 8.10 3.51 18.79 12.27 7.06 3.06 147.09%
DY 3.89 0.00 0.00 7.14 9.02 0.00 0.00 -
P/NAPS 0.67 0.61 0.60 0.55 0.54 0.54 0.52 18.38%

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