[WTHORSE] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.01%
YoY- -39.36%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 108,551 112,290 107,314 89,232 102,340 100,560 97,112 7.68%
PBT 14,176 14,517 12,951 8,603 13,115 14,669 18,632 -16.61%
Tax -2,502 -1,345 -1,281 -1,077 -7,236 -1,950 -3,031 -11.97%
NP 11,674 13,172 11,670 7,526 5,879 12,719 15,601 -17.53%
-
NP to SH 11,674 13,172 11,670 7,526 5,879 12,719 15,601 -17.53%
-
Tax Rate 17.65% 9.26% 9.89% 12.52% 55.17% 13.29% 16.27% -
Total Cost 96,877 99,118 95,644 81,706 96,461 87,841 81,511 12.16%
-
Net Worth 465,786 461,602 450,833 444,504 235,202 442,091 433,493 4.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 11,644 - 4,696 11,759 - - - -
Div Payout % 99.75% - 40.24% 156.25% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 465,786 461,602 450,833 444,504 235,202 442,091 433,493 4.89%
NOSH 232,893 233,132 234,808 235,187 235,202 236,412 238,183 -1.48%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 10.75% 11.73% 10.87% 8.43% 5.74% 12.65% 16.06% -
ROE 2.51% 2.85% 2.59% 1.69% 2.50% 2.88% 3.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 46.61 48.17 45.70 37.94 43.51 42.54 40.77 9.30%
EPS 5.03 5.65 4.97 3.20 2.53 5.38 6.55 -16.10%
DPS 5.00 0.00 2.00 5.00 0.00 0.00 0.00 -
NAPS 2.00 1.98 1.92 1.89 1.00 1.87 1.82 6.47%
Adjusted Per Share Value based on latest NOSH - 235,187
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.23 46.79 44.71 37.18 42.64 41.90 40.46 7.69%
EPS 4.86 5.49 4.86 3.14 2.45 5.30 6.50 -17.57%
DPS 4.85 0.00 1.96 4.90 0.00 0.00 0.00 -
NAPS 1.9408 1.9233 1.8785 1.8521 0.98 1.842 1.8062 4.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.21 1.17 1.38 1.44 1.53 1.89 2.17 -
P/RPS 2.60 2.43 3.02 3.80 3.52 4.44 5.32 -37.87%
P/EPS 24.14 20.71 27.77 45.00 61.21 35.13 33.13 -18.97%
EY 4.14 4.83 3.60 2.22 1.63 2.85 3.02 23.33%
DY 4.13 0.00 1.45 3.47 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.72 0.76 1.53 1.01 1.19 -35.87%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 -
Price 1.42 1.25 1.25 1.41 1.50 1.60 1.99 -
P/RPS 3.05 2.60 2.74 3.72 3.45 3.76 4.88 -26.83%
P/EPS 28.33 22.12 25.15 44.06 60.01 29.74 30.38 -4.53%
EY 3.53 4.52 3.98 2.27 1.67 3.36 3.29 4.79%
DY 3.52 0.00 1.60 3.55 0.00 0.00 0.00 -
P/NAPS 0.71 0.63 0.65 0.75 1.50 0.86 1.09 -24.79%

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