[WTHORSE] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.42%
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 139,748 118,349 136,287 139,337 139,277 115,462 137,496 1.09%
PBT 18,346 16,826 19,848 24,845 22,163 16,469 31,162 -29.82%
Tax -4,229 -3,867 -3,650 -5,201 -4,994 -4,027 -8,180 -35.66%
NP 14,117 12,959 16,198 19,644 17,169 12,442 22,982 -27.80%
-
NP to SH 14,117 12,959 16,198 19,644 17,169 12,442 22,982 -27.80%
-
Tax Rate 23.05% 22.98% 18.39% 20.93% 22.53% 24.45% 26.25% -
Total Cost 125,631 105,390 120,089 119,693 122,108 103,020 114,514 6.38%
-
Net Worth 634,575 631,866 460,162 618,763 599,880 593,352 459,731 24.04%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 11,504 16,101 - - 11,493 -
Div Payout % - - 71.02% 81.97% - - 50.01% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 634,575 631,866 460,162 618,763 599,880 593,352 459,731 24.04%
NOSH 229,918 229,769 230,081 230,023 229,839 229,981 229,865 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.10% 10.95% 11.89% 14.10% 12.33% 10.78% 16.71% -
ROE 2.22% 2.05% 3.52% 3.17% 2.86% 2.10% 5.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.78 51.51 59.23 60.58 60.60 50.20 59.82 1.06%
EPS 6.14 5.64 7.05 8.54 7.47 5.41 9.99 -27.77%
DPS 0.00 0.00 5.00 7.00 0.00 0.00 5.00 -
NAPS 2.76 2.75 2.00 2.69 2.61 2.58 2.00 24.02%
Adjusted Per Share Value based on latest NOSH - 230,023
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 63.52 53.80 61.95 63.34 63.31 52.48 62.50 1.08%
EPS 6.42 5.89 7.36 8.93 7.80 5.66 10.45 -27.79%
DPS 0.00 0.00 5.23 7.32 0.00 0.00 5.22 -
NAPS 2.8844 2.8721 2.0916 2.8126 2.7267 2.6971 2.0897 24.04%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.88 1.94 2.10 1.71 1.50 1.44 1.38 -
P/RPS 3.09 3.77 3.55 2.82 2.48 2.87 2.31 21.46%
P/EPS 30.62 34.40 29.83 20.02 20.08 26.62 13.80 70.36%
EY 3.27 2.91 3.35 4.99 4.98 3.76 7.24 -41.21%
DY 0.00 0.00 2.38 4.09 0.00 0.00 3.62 -
P/NAPS 0.68 0.71 1.05 0.64 0.57 0.56 0.69 -0.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 -
Price 1.75 1.99 1.93 1.80 1.59 1.54 1.40 -
P/RPS 2.88 3.86 3.26 2.97 2.62 3.07 2.34 14.89%
P/EPS 28.50 35.28 27.41 21.08 21.29 28.47 14.00 60.83%
EY 3.51 2.83 3.65 4.74 4.70 3.51 7.14 -37.79%
DY 0.00 0.00 2.59 3.89 0.00 0.00 3.57 -
P/NAPS 0.63 0.72 0.97 0.67 0.61 0.60 0.70 -6.80%

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