[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -83.85%
YoY- -39.36%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 417,387 308,836 196,546 89,232 383,811 281,471 180,911 74.33%
PBT 50,248 36,072 21,554 8,603 60,182 47,067 32,397 33.88%
Tax -6,206 -3,704 -2,358 -1,077 -13,574 -6,338 -4,387 25.93%
NP 44,042 32,368 19,196 7,526 46,608 40,729 28,010 35.10%
-
NP to SH 44,042 32,368 19,196 7,526 46,608 40,729 28,010 35.10%
-
Tax Rate 12.35% 10.27% 10.94% 12.52% 22.55% 13.47% 13.54% -
Total Cost 373,345 276,468 177,350 81,706 337,203 240,742 152,901 81.03%
-
Net Worth 474,825 461,401 451,117 444,504 442,551 442,295 433,119 6.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,637 4,660 4,699 11,759 11,769 - - -
Div Payout % 26.42% 14.40% 24.48% 156.25% 25.25% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 474,825 461,401 451,117 444,504 442,551 442,295 433,119 6.30%
NOSH 232,757 233,030 234,957 235,187 235,399 236,521 237,977 -1.46%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.55% 10.48% 9.77% 8.43% 12.14% 14.47% 15.48% -
ROE 9.28% 7.02% 4.26% 1.69% 10.53% 9.21% 6.47% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.32 132.53 83.65 37.94 163.05 119.00 76.02 76.92%
EPS 18.99 13.89 8.17 3.20 20.03 17.22 11.77 37.44%
DPS 5.00 2.00 2.00 5.00 5.00 0.00 0.00 -
NAPS 2.04 1.98 1.92 1.89 1.88 1.87 1.82 7.88%
Adjusted Per Share Value based on latest NOSH - 235,187
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 189.72 140.38 89.34 40.56 174.46 127.94 82.23 74.33%
EPS 20.02 14.71 8.73 3.42 21.19 18.51 12.73 35.12%
DPS 5.29 2.12 2.14 5.35 5.35 0.00 0.00 -
NAPS 2.1583 2.0973 2.0505 2.0205 2.0116 2.0104 1.9687 6.30%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.17 1.38 1.44 1.53 1.89 2.17 -
P/RPS 0.67 0.88 1.65 3.80 0.94 1.59 2.85 -61.80%
P/EPS 6.39 8.42 16.89 45.00 7.73 10.98 18.44 -50.56%
EY 15.64 11.87 5.92 2.22 12.94 9.11 5.42 102.29%
DY 4.13 1.71 1.45 3.47 3.27 0.00 0.00 -
P/NAPS 0.59 0.59 0.72 0.76 0.81 1.01 1.19 -37.27%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 -
Price 1.42 1.25 1.25 1.41 1.50 1.60 1.99 -
P/RPS 0.79 0.94 1.49 3.72 0.92 1.34 2.62 -54.93%
P/EPS 7.50 9.00 15.30 44.06 7.58 9.29 16.91 -41.75%
EY 13.33 11.11 6.54 2.27 13.20 10.76 5.91 71.73%
DY 3.52 1.60 1.60 3.55 3.33 0.00 0.00 -
P/NAPS 0.70 0.63 0.65 0.75 0.80 0.86 1.09 -25.50%

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