[WTHORSE] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.33%
YoY- -64.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 147,610 164,426 143,816 150,156 148,727 158,496 128,659 9.58%
PBT 15,452 19,926 16,577 9,044 10,990 13,027 15,711 -1.10%
Tax -3,649 -4,625 -4,101 -1,376 -2,533 -3,013 -3,675 -0.47%
NP 11,803 15,301 12,476 7,668 8,457 10,014 12,036 -1.29%
-
NP to SH 11,803 15,301 12,476 7,668 8,457 10,014 12,036 -1.29%
-
Tax Rate 23.62% 23.21% 24.74% 15.21% 23.05% 23.13% 23.39% -
Total Cost 135,807 149,125 131,340 142,488 140,270 148,482 116,623 10.67%
-
Net Worth 698,076 685,906 683,427 459,274 675,640 668,365 668,411 2.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 11,481 - - 11,481 11,490 - - -
Div Payout % 97.28% - - 149.74% 135.87% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 698,076 685,906 683,427 459,274 675,640 668,365 668,411 2.93%
NOSH 229,630 229,400 229,338 229,637 229,809 229,678 229,694 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.00% 9.31% 8.67% 5.11% 5.69% 6.32% 9.35% -
ROE 1.69% 2.23% 1.83% 1.67% 1.25% 1.50% 1.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.28 71.68 62.71 65.39 64.72 69.01 56.01 9.60%
EPS 5.14 6.67 5.44 3.34 3.68 4.36 5.24 -1.27%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.04 2.99 2.98 2.00 2.94 2.91 2.91 2.95%
Adjusted Per Share Value based on latest NOSH - 229,637
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 67.10 74.74 65.37 68.25 67.60 72.04 58.48 9.59%
EPS 5.37 6.96 5.67 3.49 3.84 4.55 5.47 -1.22%
DPS 5.22 0.00 0.00 5.22 5.22 0.00 0.00 -
NAPS 3.1731 3.1178 3.1065 2.0876 3.0711 3.038 3.0382 2.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.80 1.71 1.62 1.62 1.65 1.66 1.68 -
P/RPS 2.80 2.39 2.58 2.48 2.55 2.41 3.00 -4.49%
P/EPS 35.02 25.64 29.78 48.51 44.84 38.07 32.06 6.05%
EY 2.86 3.90 3.36 2.06 2.23 2.63 3.12 -5.63%
DY 2.78 0.00 0.00 3.09 3.03 0.00 0.00 -
P/NAPS 0.59 0.57 0.54 0.81 0.56 0.57 0.58 1.14%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 29/05/13 27/02/13 21/11/12 29/08/12 17/05/12 -
Price 1.79 1.68 1.70 1.61 1.65 1.67 1.69 -
P/RPS 2.78 2.34 2.71 2.46 2.55 2.42 3.02 -5.36%
P/EPS 34.82 25.19 31.25 48.22 44.84 38.30 32.25 5.23%
EY 2.87 3.97 3.20 2.07 2.23 2.61 3.10 -5.00%
DY 2.79 0.00 0.00 3.11 3.03 0.00 0.00 -
P/NAPS 0.59 0.56 0.57 0.81 0.56 0.57 0.58 1.14%

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