[WTHORSE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.38%
YoY- 84.39%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 139,337 139,277 115,462 137,496 124,432 117,555 101,005 23.89%
PBT 24,845 22,163 16,469 31,162 20,960 16,044 11,188 70.12%
Tax -5,201 -4,994 -4,027 -8,180 -4,704 -3,642 -2,315 71.45%
NP 19,644 17,169 12,442 22,982 16,256 12,402 8,873 69.78%
-
NP to SH 19,644 17,169 12,442 22,982 16,256 12,402 8,873 69.78%
-
Tax Rate 20.93% 22.53% 24.45% 26.25% 22.44% 22.70% 20.69% -
Total Cost 119,693 122,108 103,020 114,514 108,176 105,153 92,132 19.04%
-
Net Worth 618,763 599,880 593,352 459,731 570,224 554,523 556,286 7.34%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 16,101 - - 11,493 11,496 - - -
Div Payout % 81.97% - - 50.01% 70.72% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 618,763 599,880 593,352 459,731 570,224 554,523 556,286 7.34%
NOSH 230,023 229,839 229,981 229,865 229,929 230,092 229,870 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.10% 12.33% 10.78% 16.71% 13.06% 10.55% 8.78% -
ROE 3.17% 2.86% 2.10% 5.00% 2.85% 2.24% 1.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 60.58 60.60 50.20 59.82 54.12 51.09 43.94 23.84%
EPS 8.54 7.47 5.41 9.99 7.07 5.39 3.86 69.70%
DPS 7.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 2.69 2.61 2.58 2.00 2.48 2.41 2.42 7.29%
Adjusted Per Share Value based on latest NOSH - 229,865
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 63.34 63.31 52.48 62.50 56.56 53.43 45.91 23.90%
EPS 8.93 7.80 5.66 10.45 7.39 5.64 4.03 69.88%
DPS 7.32 0.00 0.00 5.22 5.23 0.00 0.00 -
NAPS 2.8126 2.7267 2.6971 2.0897 2.5919 2.5206 2.5286 7.34%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.71 1.50 1.44 1.38 1.34 1.25 1.10 -
P/RPS 2.82 2.48 2.87 2.31 2.48 2.45 2.50 8.35%
P/EPS 20.02 20.08 26.62 13.80 18.95 23.19 28.50 -20.96%
EY 4.99 4.98 3.76 7.24 5.28 4.31 3.51 26.40%
DY 4.09 0.00 0.00 3.62 3.73 0.00 0.00 -
P/NAPS 0.64 0.57 0.56 0.69 0.54 0.52 0.45 26.44%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 -
Price 1.80 1.59 1.54 1.40 1.33 1.31 1.26 -
P/RPS 2.97 2.62 3.07 2.34 2.46 2.56 2.87 2.30%
P/EPS 21.08 21.29 28.47 14.00 18.81 24.30 32.64 -25.26%
EY 4.74 4.70 3.51 7.14 5.32 4.11 3.06 33.84%
DY 3.89 0.00 0.00 3.57 3.76 0.00 0.00 -
P/NAPS 0.67 0.61 0.60 0.70 0.54 0.54 0.52 18.38%

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