[WTHORSE] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 27.92%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 117,555 101,005 113,264 134,502 132,191 102,039 112,578 2.92%
PBT 16,044 11,188 15,346 23,288 18,538 10,897 15,575 1.99%
Tax -3,642 -2,315 -2,882 -5,976 -5,005 -2,037 -2,317 35.22%
NP 12,402 8,873 12,464 17,312 13,533 8,860 13,258 -4.35%
-
NP to SH 12,402 8,873 12,464 17,312 13,533 8,860 13,258 -4.35%
-
Tax Rate 22.70% 20.69% 18.78% 25.66% 27.00% 18.69% 14.88% -
Total Cost 105,153 92,132 100,800 117,190 118,658 93,179 99,320 3.88%
-
Net Worth 554,523 556,286 460,456 462,627 519,073 521,858 464,170 12.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 16,115 - 16,221 - 16,245 -
Div Payout % - - 129.30% - 119.86% - 122.54% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 554,523 556,286 460,456 462,627 519,073 521,858 464,170 12.60%
NOSH 230,092 229,870 230,228 231,313 231,729 231,937 232,085 -0.57%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 10.55% 8.78% 11.00% 12.87% 10.24% 8.68% 11.78% -
ROE 2.24% 1.60% 2.71% 3.74% 2.61% 1.70% 2.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 51.09 43.94 49.20 58.15 57.05 43.99 48.51 3.51%
EPS 5.39 3.86 5.42 7.53 5.84 3.82 5.76 -4.33%
DPS 0.00 0.00 7.00 0.00 7.00 0.00 7.00 -
NAPS 2.41 2.42 2.00 2.00 2.24 2.25 2.00 13.25%
Adjusted Per Share Value based on latest NOSH - 231,313
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 53.43 45.91 51.48 61.14 60.09 46.38 51.17 2.92%
EPS 5.64 4.03 5.67 7.87 6.15 4.03 6.03 -4.36%
DPS 0.00 0.00 7.33 0.00 7.37 0.00 7.38 -
NAPS 2.5206 2.5286 2.093 2.1029 2.3594 2.3721 2.1099 12.60%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.25 1.10 1.06 1.06 1.18 1.19 1.17 -
P/RPS 2.45 2.50 2.15 1.82 2.07 2.70 2.41 1.10%
P/EPS 23.19 28.50 19.58 14.16 20.21 31.15 20.48 8.64%
EY 4.31 3.51 5.11 7.06 4.95 3.21 4.88 -7.95%
DY 0.00 0.00 6.60 0.00 5.93 0.00 5.98 -
P/NAPS 0.52 0.45 0.53 0.53 0.53 0.53 0.59 -8.08%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 -
Price 1.31 1.26 1.11 1.05 1.16 1.29 1.21 -
P/RPS 2.56 2.87 2.26 1.81 2.03 2.93 2.49 1.86%
P/EPS 24.30 32.64 20.50 14.03 19.86 33.77 21.18 9.60%
EY 4.11 3.06 4.88 7.13 5.03 2.96 4.72 -8.82%
DY 0.00 0.00 6.31 0.00 6.03 0.00 5.79 -
P/NAPS 0.54 0.52 0.56 0.53 0.52 0.57 0.61 -7.81%

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