[WTHORSE] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.0%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 124,432 117,555 101,005 113,264 134,502 132,191 102,039 14.12%
PBT 20,960 16,044 11,188 15,346 23,288 18,538 10,897 54.60%
Tax -4,704 -3,642 -2,315 -2,882 -5,976 -5,005 -2,037 74.62%
NP 16,256 12,402 8,873 12,464 17,312 13,533 8,860 49.81%
-
NP to SH 16,256 12,402 8,873 12,464 17,312 13,533 8,860 49.81%
-
Tax Rate 22.44% 22.70% 20.69% 18.78% 25.66% 27.00% 18.69% -
Total Cost 108,176 105,153 92,132 100,800 117,190 118,658 93,179 10.45%
-
Net Worth 570,224 554,523 556,286 460,456 462,627 519,073 521,858 6.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 11,496 - - 16,115 - 16,221 - -
Div Payout % 70.72% - - 129.30% - 119.86% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 570,224 554,523 556,286 460,456 462,627 519,073 521,858 6.08%
NOSH 229,929 230,092 229,870 230,228 231,313 231,729 231,937 -0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.06% 10.55% 8.78% 11.00% 12.87% 10.24% 8.68% -
ROE 2.85% 2.24% 1.60% 2.71% 3.74% 2.61% 1.70% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.12 51.09 43.94 49.20 58.15 57.05 43.99 14.80%
EPS 7.07 5.39 3.86 5.42 7.53 5.84 3.82 50.68%
DPS 5.00 0.00 0.00 7.00 0.00 7.00 0.00 -
NAPS 2.48 2.41 2.42 2.00 2.00 2.24 2.25 6.69%
Adjusted Per Share Value based on latest NOSH - 230,228
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 56.56 53.43 45.91 51.48 61.14 60.09 46.38 14.13%
EPS 7.39 5.64 4.03 5.67 7.87 6.15 4.03 49.76%
DPS 5.23 0.00 0.00 7.33 0.00 7.37 0.00 -
NAPS 2.5919 2.5206 2.5286 2.093 2.1029 2.3594 2.3721 6.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.34 1.25 1.10 1.06 1.06 1.18 1.19 -
P/RPS 2.48 2.45 2.50 2.15 1.82 2.07 2.70 -5.50%
P/EPS 18.95 23.19 28.50 19.58 14.16 20.21 31.15 -28.18%
EY 5.28 4.31 3.51 5.11 7.06 4.95 3.21 39.30%
DY 3.73 0.00 0.00 6.60 0.00 5.93 0.00 -
P/NAPS 0.54 0.52 0.45 0.53 0.53 0.53 0.53 1.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 -
Price 1.33 1.31 1.26 1.11 1.05 1.16 1.29 -
P/RPS 2.46 2.56 2.87 2.26 1.81 2.03 2.93 -10.99%
P/EPS 18.81 24.30 32.64 20.50 14.03 19.86 33.77 -32.27%
EY 5.32 4.11 3.06 4.88 7.13 5.03 2.96 47.77%
DY 3.76 0.00 0.00 6.31 0.00 6.03 0.00 -
P/NAPS 0.54 0.54 0.52 0.56 0.53 0.52 0.57 -3.53%

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