[WTHORSE] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 54.07%
YoY- -18.13%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 102,039 112,578 108,366 104,576 89,716 108,551 112,290 -6.17%
PBT 10,897 15,575 14,581 12,082 8,606 14,176 14,517 -17.39%
Tax -2,037 -2,317 -2,625 -2,528 -2,405 -2,502 -1,345 31.84%
NP 8,860 13,258 11,956 9,554 6,201 11,674 13,172 -23.21%
-
NP to SH 8,860 13,258 11,956 9,554 6,201 11,674 13,172 -23.21%
-
Tax Rate 18.69% 14.88% 18.00% 20.92% 27.95% 17.65% 9.26% -
Total Cost 93,179 99,320 96,410 95,022 83,515 96,877 99,118 -4.03%
-
Net Worth 521,858 464,170 463,877 465,353 465,191 465,786 461,602 8.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 16,245 - 11,633 - 11,644 - -
Div Payout % - 122.54% - 121.77% - 99.75% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 521,858 464,170 463,877 465,353 465,191 465,786 461,602 8.51%
NOSH 231,937 232,085 231,938 232,676 232,595 232,893 233,132 -0.34%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.68% 11.78% 11.03% 9.14% 6.91% 10.75% 11.73% -
ROE 1.70% 2.86% 2.58% 2.05% 1.33% 2.51% 2.85% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 43.99 48.51 46.72 44.94 38.57 46.61 48.17 -5.86%
EPS 3.82 5.76 5.17 4.12 2.67 5.03 5.65 -22.94%
DPS 0.00 7.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.25 2.00 2.00 2.00 2.00 2.00 1.98 8.88%
Adjusted Per Share Value based on latest NOSH - 232,676
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 46.38 51.17 49.26 47.53 40.78 49.34 51.04 -6.17%
EPS 4.03 6.03 5.43 4.34 2.82 5.31 5.99 -23.20%
DPS 0.00 7.38 0.00 5.29 0.00 5.29 0.00 -
NAPS 2.3721 2.1099 2.1085 2.1152 2.1145 2.1172 2.0982 8.51%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.19 1.17 1.16 1.41 1.25 1.21 1.17 -
P/RPS 2.70 2.41 2.48 3.14 3.24 2.60 2.43 7.26%
P/EPS 31.15 20.48 22.50 34.34 46.89 24.14 20.71 31.24%
EY 3.21 4.88 4.44 2.91 2.13 4.14 4.83 -23.82%
DY 0.00 5.98 0.00 3.55 0.00 4.13 0.00 -
P/NAPS 0.53 0.59 0.58 0.71 0.63 0.61 0.59 -6.89%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 28/02/08 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 -
Price 1.29 1.21 1.20 1.30 1.50 1.42 1.25 -
P/RPS 2.93 2.49 2.57 2.89 3.89 3.05 2.60 8.28%
P/EPS 33.77 21.18 23.28 31.66 56.26 28.33 22.12 32.55%
EY 2.96 4.72 4.30 3.16 1.78 3.53 4.52 -24.56%
DY 0.00 5.79 0.00 3.85 0.00 3.52 0.00 -
P/NAPS 0.57 0.61 0.60 0.65 0.75 0.71 0.63 -6.44%

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