[WTHORSE] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 39.77%
YoY- -8.36%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 115,462 137,496 124,432 117,555 101,005 113,264 134,502 -9.68%
PBT 16,469 31,162 20,960 16,044 11,188 15,346 23,288 -20.64%
Tax -4,027 -8,180 -4,704 -3,642 -2,315 -2,882 -5,976 -23.15%
NP 12,442 22,982 16,256 12,402 8,873 12,464 17,312 -19.78%
-
NP to SH 12,442 22,982 16,256 12,402 8,873 12,464 17,312 -19.78%
-
Tax Rate 24.45% 26.25% 22.44% 22.70% 20.69% 18.78% 25.66% -
Total Cost 103,020 114,514 108,176 105,153 92,132 100,800 117,190 -8.24%
-
Net Worth 593,352 459,731 570,224 554,523 556,286 460,456 462,627 18.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 11,493 11,496 - - 16,115 - -
Div Payout % - 50.01% 70.72% - - 129.30% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 593,352 459,731 570,224 554,523 556,286 460,456 462,627 18.06%
NOSH 229,981 229,865 229,929 230,092 229,870 230,228 231,313 -0.38%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.78% 16.71% 13.06% 10.55% 8.78% 11.00% 12.87% -
ROE 2.10% 5.00% 2.85% 2.24% 1.60% 2.71% 3.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.20 59.82 54.12 51.09 43.94 49.20 58.15 -9.34%
EPS 5.41 9.99 7.07 5.39 3.86 5.42 7.53 -19.79%
DPS 0.00 5.00 5.00 0.00 0.00 7.00 0.00 -
NAPS 2.58 2.00 2.48 2.41 2.42 2.00 2.00 18.52%
Adjusted Per Share Value based on latest NOSH - 230,092
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.48 62.50 56.56 53.43 45.91 51.48 61.14 -9.68%
EPS 5.66 10.45 7.39 5.64 4.03 5.67 7.87 -19.74%
DPS 0.00 5.22 5.23 0.00 0.00 7.33 0.00 -
NAPS 2.6971 2.0897 2.5919 2.5206 2.5286 2.093 2.1029 18.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.44 1.38 1.34 1.25 1.10 1.06 1.06 -
P/RPS 2.87 2.31 2.48 2.45 2.50 2.15 1.82 35.51%
P/EPS 26.62 13.80 18.95 23.19 28.50 19.58 14.16 52.38%
EY 3.76 7.24 5.28 4.31 3.51 5.11 7.06 -34.32%
DY 0.00 3.62 3.73 0.00 0.00 6.60 0.00 -
P/NAPS 0.56 0.69 0.54 0.52 0.45 0.53 0.53 3.74%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 -
Price 1.54 1.40 1.33 1.31 1.26 1.11 1.05 -
P/RPS 3.07 2.34 2.46 2.56 2.87 2.26 1.81 42.26%
P/EPS 28.47 14.00 18.81 24.30 32.64 20.50 14.03 60.35%
EY 3.51 7.14 5.32 4.11 3.06 4.88 7.13 -37.68%
DY 0.00 3.57 3.76 0.00 0.00 6.31 0.00 -
P/NAPS 0.60 0.70 0.54 0.54 0.52 0.56 0.53 8.62%

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