[WTHORSE] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 37.99%
YoY- 38.44%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 118,349 136,287 139,337 139,277 115,462 137,496 124,432 -3.28%
PBT 16,826 19,848 24,845 22,163 16,469 31,162 20,960 -13.63%
Tax -3,867 -3,650 -5,201 -4,994 -4,027 -8,180 -4,704 -12.25%
NP 12,959 16,198 19,644 17,169 12,442 22,982 16,256 -14.03%
-
NP to SH 12,959 16,198 19,644 17,169 12,442 22,982 16,256 -14.03%
-
Tax Rate 22.98% 18.39% 20.93% 22.53% 24.45% 26.25% 22.44% -
Total Cost 105,390 120,089 119,693 122,108 103,020 114,514 108,176 -1.72%
-
Net Worth 631,866 460,162 618,763 599,880 593,352 459,731 570,224 7.08%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 11,504 16,101 - - 11,493 11,496 -
Div Payout % - 71.02% 81.97% - - 50.01% 70.72% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 631,866 460,162 618,763 599,880 593,352 459,731 570,224 7.08%
NOSH 229,769 230,081 230,023 229,839 229,981 229,865 229,929 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.95% 11.89% 14.10% 12.33% 10.78% 16.71% 13.06% -
ROE 2.05% 3.52% 3.17% 2.86% 2.10% 5.00% 2.85% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.51 59.23 60.58 60.60 50.20 59.82 54.12 -3.24%
EPS 5.64 7.05 8.54 7.47 5.41 9.99 7.07 -13.99%
DPS 0.00 5.00 7.00 0.00 0.00 5.00 5.00 -
NAPS 2.75 2.00 2.69 2.61 2.58 2.00 2.48 7.13%
Adjusted Per Share Value based on latest NOSH - 229,839
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 49.31 56.79 58.06 58.03 48.11 57.29 51.85 -3.29%
EPS 5.40 6.75 8.19 7.15 5.18 9.58 6.77 -14.00%
DPS 0.00 4.79 6.71 0.00 0.00 4.79 4.79 -
NAPS 2.6328 1.9173 2.5782 2.4995 2.4723 1.9155 2.3759 7.09%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.94 2.10 1.71 1.50 1.44 1.38 1.34 -
P/RPS 3.77 3.55 2.82 2.48 2.87 2.31 2.48 32.24%
P/EPS 34.40 29.83 20.02 20.08 26.62 13.80 18.95 48.86%
EY 2.91 3.35 4.99 4.98 3.76 7.24 5.28 -32.80%
DY 0.00 2.38 4.09 0.00 0.00 3.62 3.73 -
P/NAPS 0.71 1.05 0.64 0.57 0.56 0.69 0.54 20.03%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 -
Price 1.99 1.93 1.80 1.59 1.54 1.40 1.33 -
P/RPS 3.86 3.26 2.97 2.62 3.07 2.34 2.46 35.06%
P/EPS 35.28 27.41 21.08 21.29 28.47 14.00 18.81 52.14%
EY 2.83 3.65 4.74 4.70 3.51 7.14 5.32 -34.37%
DY 0.00 2.59 3.89 0.00 0.00 3.57 3.76 -
P/NAPS 0.72 0.97 0.67 0.61 0.60 0.70 0.54 21.16%

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