[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -80.2%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 530,041 389,215 258,097 118,349 530,363 394,076 254,739 62.76%
PBT 71,383 50,701 35,173 16,826 83,325 63,477 38,632 50.41%
Tax -10,781 -11,735 -8,097 -3,867 -17,872 -14,222 -9,021 12.58%
NP 60,602 38,966 27,076 12,959 65,453 49,255 29,611 60.98%
-
NP to SH 60,602 38,966 27,076 12,959 65,453 49,255 29,611 60.98%
-
Tax Rate 15.10% 23.15% 23.02% 22.98% 21.45% 22.40% 23.35% -
Total Cost 469,439 350,249 231,021 105,390 464,910 344,821 225,128 62.99%
-
Net Worth 656,770 645,984 634,378 631,866 618,664 618,561 600,036 6.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,964 11,494 - - 27,598 16,096 - -
Div Payout % 37.89% 29.50% - - 42.17% 32.68% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 656,770 645,984 634,378 631,866 618,664 618,561 600,036 6.19%
NOSH 229,640 229,887 229,847 229,769 229,986 229,948 229,899 -0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.43% 10.01% 10.49% 10.95% 12.34% 12.50% 11.62% -
ROE 9.23% 6.03% 4.27% 2.05% 10.58% 7.96% 4.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 230.81 169.31 112.29 51.51 230.61 171.38 110.80 62.89%
EPS 26.39 16.95 11.78 5.64 28.50 21.42 12.88 61.10%
DPS 10.00 5.00 0.00 0.00 12.00 7.00 0.00 -
NAPS 2.86 2.81 2.76 2.75 2.69 2.69 2.61 6.27%
Adjusted Per Share Value based on latest NOSH - 229,769
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 240.93 176.92 117.32 53.80 241.07 179.13 115.79 62.76%
EPS 27.55 17.71 12.31 5.89 29.75 22.39 13.46 60.99%
DPS 10.44 5.22 0.00 0.00 12.54 7.32 0.00 -
NAPS 2.9853 2.9363 2.8835 2.8721 2.8121 2.8116 2.7274 6.19%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.67 1.70 1.88 1.94 2.10 1.71 1.50 -
P/RPS 0.72 1.00 1.67 3.77 0.91 1.00 1.35 -34.15%
P/EPS 6.33 10.03 15.96 34.40 7.38 7.98 11.65 -33.33%
EY 15.80 9.97 6.27 2.91 13.55 12.53 8.59 49.95%
DY 5.99 2.94 0.00 0.00 5.71 4.09 0.00 -
P/NAPS 0.58 0.60 0.68 0.71 0.78 0.64 0.57 1.16%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 -
Price 1.75 1.72 1.75 1.99 1.93 1.80 1.59 -
P/RPS 0.76 1.02 1.56 3.86 0.84 1.05 1.43 -34.31%
P/EPS 6.63 10.15 14.86 35.28 6.78 8.40 12.34 -33.83%
EY 15.08 9.85 6.73 2.83 14.75 11.90 8.10 51.16%
DY 5.71 2.91 0.00 0.00 6.22 3.89 0.00 -
P/NAPS 0.61 0.61 0.63 0.72 0.72 0.67 0.61 0.00%

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