[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -85.92%
YoY- -17.61%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 415,236 302,658 194,292 89,716 417,387 308,836 196,546 64.42%
PBT 50,843 35,269 20,688 8,606 50,248 36,072 21,554 76.92%
Tax -9,153 -6,836 -4,211 -2,405 -6,206 -3,704 -2,358 146.38%
NP 41,690 28,433 16,477 6,201 44,042 32,368 19,196 67.46%
-
NP to SH 41,690 28,433 16,477 6,201 44,042 32,368 19,196 67.46%
-
Tax Rate 18.00% 19.38% 20.35% 27.95% 12.35% 10.27% 10.94% -
Total Cost 373,546 274,225 177,815 83,515 373,345 276,468 177,350 64.09%
-
Net Worth 517,199 464,029 465,309 465,191 474,825 461,401 451,117 9.51%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16,234 11,600 11,632 - 11,637 4,660 4,699 128.01%
Div Payout % 38.94% 40.80% 70.60% - 26.42% 14.40% 24.48% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 517,199 464,029 465,309 465,191 474,825 461,401 451,117 9.51%
NOSH 231,927 232,014 232,654 232,595 232,757 233,030 234,957 -0.85%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.04% 9.39% 8.48% 6.91% 10.55% 10.48% 9.77% -
ROE 8.06% 6.13% 3.54% 1.33% 9.28% 7.02% 4.26% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 179.04 130.45 83.51 38.57 179.32 132.53 83.65 65.85%
EPS 18.11 12.30 7.11 2.67 18.99 13.89 8.17 69.75%
DPS 7.00 5.00 5.00 0.00 5.00 2.00 2.00 129.99%
NAPS 2.23 2.00 2.00 2.00 2.04 1.98 1.92 10.46%
Adjusted Per Share Value based on latest NOSH - 232,595
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 188.74 137.57 88.31 40.78 189.72 140.38 89.34 64.41%
EPS 18.95 12.92 7.49 2.82 20.02 14.71 8.73 67.41%
DPS 7.38 5.27 5.29 0.00 5.29 2.12 2.14 127.74%
NAPS 2.3509 2.1092 2.115 2.1145 2.1583 2.0973 2.0505 9.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.17 1.16 1.41 1.25 1.21 1.17 1.38 -
P/RPS 0.65 0.89 1.69 3.24 0.67 0.88 1.65 -46.17%
P/EPS 6.51 9.47 19.91 46.89 6.39 8.42 16.89 -46.94%
EY 15.36 10.56 5.02 2.13 15.64 11.87 5.92 88.49%
DY 5.98 4.31 3.55 0.00 4.13 1.71 1.45 156.50%
P/NAPS 0.52 0.58 0.71 0.63 0.59 0.59 0.72 -19.45%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 -
Price 1.21 1.20 1.30 1.50 1.42 1.25 1.25 -
P/RPS 0.68 0.92 1.56 3.89 0.79 0.94 1.49 -40.63%
P/EPS 6.73 9.79 18.36 56.26 7.50 9.00 15.30 -42.07%
EY 14.86 10.21 5.45 1.78 13.33 11.11 6.54 72.57%
DY 5.79 4.17 3.85 0.00 3.52 1.60 1.60 135.15%
P/NAPS 0.54 0.60 0.65 0.75 0.70 0.63 0.65 -11.59%

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