[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.89%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 389,215 258,097 118,349 530,363 394,076 254,739 115,462 124.65%
PBT 50,701 35,173 16,826 83,325 63,477 38,632 16,469 111.47%
Tax -11,735 -8,097 -3,867 -17,872 -14,222 -9,021 -4,027 103.88%
NP 38,966 27,076 12,959 65,453 49,255 29,611 12,442 113.90%
-
NP to SH 38,966 27,076 12,959 65,453 49,255 29,611 12,442 113.90%
-
Tax Rate 23.15% 23.02% 22.98% 21.45% 22.40% 23.35% 24.45% -
Total Cost 350,249 231,021 105,390 464,910 344,821 225,128 103,020 125.93%
-
Net Worth 645,984 634,378 631,866 618,664 618,561 600,036 593,352 5.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 11,494 - - 27,598 16,096 - - -
Div Payout % 29.50% - - 42.17% 32.68% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 645,984 634,378 631,866 618,664 618,561 600,036 593,352 5.82%
NOSH 229,887 229,847 229,769 229,986 229,948 229,899 229,981 -0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.01% 10.49% 10.95% 12.34% 12.50% 11.62% 10.78% -
ROE 6.03% 4.27% 2.05% 10.58% 7.96% 4.93% 2.10% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 169.31 112.29 51.51 230.61 171.38 110.80 50.20 124.73%
EPS 16.95 11.78 5.64 28.50 21.42 12.88 5.41 113.96%
DPS 5.00 0.00 0.00 12.00 7.00 0.00 0.00 -
NAPS 2.81 2.76 2.75 2.69 2.69 2.61 2.58 5.85%
Adjusted Per Share Value based on latest NOSH - 230,081
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 176.92 117.32 53.80 241.07 179.13 115.79 52.48 124.66%
EPS 17.71 12.31 5.89 29.75 22.39 13.46 5.66 113.77%
DPS 5.22 0.00 0.00 12.54 7.32 0.00 0.00 -
NAPS 2.9363 2.8835 2.8721 2.8121 2.8116 2.7274 2.6971 5.82%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.70 1.88 1.94 2.10 1.71 1.50 1.44 -
P/RPS 1.00 1.67 3.77 0.91 1.00 1.35 2.87 -50.45%
P/EPS 10.03 15.96 34.40 7.38 7.98 11.65 26.62 -47.80%
EY 9.97 6.27 2.91 13.55 12.53 8.59 3.76 91.46%
DY 2.94 0.00 0.00 5.71 4.09 0.00 0.00 -
P/NAPS 0.60 0.68 0.71 0.78 0.64 0.57 0.56 4.70%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 12/05/10 -
Price 1.72 1.75 1.99 1.93 1.80 1.59 1.54 -
P/RPS 1.02 1.56 3.86 0.84 1.05 1.43 3.07 -51.99%
P/EPS 10.15 14.86 35.28 6.78 8.40 12.34 28.47 -49.68%
EY 9.85 6.73 2.83 14.75 11.90 8.10 3.51 98.82%
DY 2.91 0.00 0.00 6.22 3.89 0.00 0.00 -
P/NAPS 0.61 0.63 0.72 0.72 0.67 0.61 0.60 1.10%

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