[WTHORSE] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -15.78%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 158,496 128,659 140,826 131,118 139,748 118,349 136,287 10.59%
PBT 13,027 15,711 20,682 15,528 18,346 16,826 19,848 -24.49%
Tax -3,013 -3,675 954 -3,638 -4,229 -3,867 -3,650 -12.01%
NP 10,014 12,036 21,636 11,890 14,117 12,959 16,198 -27.45%
-
NP to SH 10,014 12,036 21,636 11,890 14,117 12,959 16,198 -27.45%
-
Tax Rate 23.13% 23.39% -4.61% 23.43% 23.05% 22.98% 18.39% -
Total Cost 148,482 116,623 119,190 119,228 125,631 105,390 120,089 15.21%
-
Net Worth 668,365 668,411 459,377 646,245 634,575 631,866 460,162 28.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 11,484 11,499 - - 11,504 -
Div Payout % - - 53.08% 96.71% - - 71.02% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 668,365 668,411 459,377 646,245 634,575 631,866 460,162 28.28%
NOSH 229,678 229,694 229,688 229,980 229,918 229,769 230,081 -0.11%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.32% 9.35% 15.36% 9.07% 10.10% 10.95% 11.89% -
ROE 1.50% 1.80% 4.71% 1.84% 2.22% 2.05% 3.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 69.01 56.01 61.31 57.01 60.78 51.51 59.23 10.73%
EPS 4.36 5.24 9.42 5.17 6.14 5.64 7.05 -27.43%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 2.91 2.91 2.00 2.81 2.76 2.75 2.00 28.43%
Adjusted Per Share Value based on latest NOSH - 229,980
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.04 58.48 64.01 59.60 63.52 53.80 61.95 10.59%
EPS 4.55 5.47 9.83 5.40 6.42 5.89 7.36 -27.45%
DPS 0.00 0.00 5.22 5.23 0.00 0.00 5.23 -
NAPS 3.038 3.0382 2.0881 2.9375 2.8844 2.8721 2.0916 28.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.66 1.68 1.67 1.70 1.88 1.94 2.10 -
P/RPS 2.41 3.00 2.72 2.98 3.09 3.77 3.55 -22.77%
P/EPS 38.07 32.06 17.73 32.88 30.62 34.40 29.83 17.67%
EY 2.63 3.12 5.64 3.04 3.27 2.91 3.35 -14.91%
DY 0.00 0.00 2.99 2.94 0.00 0.00 2.38 -
P/NAPS 0.57 0.58 0.84 0.60 0.68 0.71 1.05 -33.47%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 17/05/12 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 -
Price 1.67 1.69 1.75 1.72 1.75 1.99 1.93 -
P/RPS 2.42 3.02 2.85 3.02 2.88 3.86 3.26 -18.03%
P/EPS 38.30 32.25 18.58 33.27 28.50 35.28 27.41 25.01%
EY 2.61 3.10 5.38 3.01 3.51 2.83 3.65 -20.05%
DY 0.00 0.00 2.86 2.91 0.00 0.00 2.59 -
P/NAPS 0.57 0.58 0.88 0.61 0.63 0.72 0.97 -29.86%

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