[WTHORSE] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 12.87%
YoY- 3.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 104,576 89,716 108,551 112,290 107,314 89,232 102,340 1.45%
PBT 12,082 8,606 14,176 14,517 12,951 8,603 13,115 -5.33%
Tax -2,528 -2,405 -2,502 -1,345 -1,281 -1,077 -7,236 -50.49%
NP 9,554 6,201 11,674 13,172 11,670 7,526 5,879 38.34%
-
NP to SH 9,554 6,201 11,674 13,172 11,670 7,526 5,879 38.34%
-
Tax Rate 20.92% 27.95% 17.65% 9.26% 9.89% 12.52% 55.17% -
Total Cost 95,022 83,515 96,877 99,118 95,644 81,706 96,461 -0.99%
-
Net Worth 465,353 465,191 465,786 461,602 450,833 444,504 235,202 57.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 11,633 - 11,644 - 4,696 11,759 - -
Div Payout % 121.77% - 99.75% - 40.24% 156.25% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,353 465,191 465,786 461,602 450,833 444,504 235,202 57.79%
NOSH 232,676 232,595 232,893 233,132 234,808 235,187 235,202 -0.71%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.14% 6.91% 10.75% 11.73% 10.87% 8.43% 5.74% -
ROE 2.05% 1.33% 2.51% 2.85% 2.59% 1.69% 2.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.94 38.57 46.61 48.17 45.70 37.94 43.51 2.18%
EPS 4.12 2.67 5.03 5.65 4.97 3.20 2.53 38.53%
DPS 5.00 0.00 5.00 0.00 2.00 5.00 0.00 -
NAPS 2.00 2.00 2.00 1.98 1.92 1.89 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 233,132
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 47.53 40.78 49.34 51.04 48.78 40.56 46.52 1.44%
EPS 4.34 2.82 5.31 5.99 5.30 3.42 2.67 38.36%
DPS 5.29 0.00 5.29 0.00 2.13 5.35 0.00 -
NAPS 2.1152 2.1145 2.1172 2.0982 2.0492 2.0205 1.0691 57.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.41 1.25 1.21 1.17 1.38 1.44 1.53 -
P/RPS 3.14 3.24 2.60 2.43 3.02 3.80 3.52 -7.35%
P/EPS 34.34 46.89 24.14 20.71 27.77 45.00 61.21 -32.04%
EY 2.91 2.13 4.14 4.83 3.60 2.22 1.63 47.32%
DY 3.55 0.00 4.13 0.00 1.45 3.47 0.00 -
P/NAPS 0.71 0.63 0.61 0.59 0.72 0.76 1.53 -40.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 -
Price 1.30 1.50 1.42 1.25 1.25 1.41 1.50 -
P/RPS 2.89 3.89 3.05 2.60 2.74 3.72 3.45 -11.16%
P/EPS 31.66 56.26 28.33 22.12 25.15 44.06 60.01 -34.78%
EY 3.16 1.78 3.53 4.52 3.98 2.27 1.67 53.16%
DY 3.85 0.00 3.52 0.00 1.60 3.55 0.00 -
P/NAPS 0.65 0.75 0.71 0.63 0.65 0.75 1.50 -42.82%

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