[WTHORSE] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
12-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -45.86%
YoY- 40.22%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 136,287 139,337 139,277 115,462 137,496 124,432 117,555 10.32%
PBT 19,848 24,845 22,163 16,469 31,162 20,960 16,044 15.19%
Tax -3,650 -5,201 -4,994 -4,027 -8,180 -4,704 -3,642 0.14%
NP 16,198 19,644 17,169 12,442 22,982 16,256 12,402 19.42%
-
NP to SH 16,198 19,644 17,169 12,442 22,982 16,256 12,402 19.42%
-
Tax Rate 18.39% 20.93% 22.53% 24.45% 26.25% 22.44% 22.70% -
Total Cost 120,089 119,693 122,108 103,020 114,514 108,176 105,153 9.23%
-
Net Worth 460,162 618,763 599,880 593,352 459,731 570,224 554,523 -11.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 11,504 16,101 - - 11,493 11,496 - -
Div Payout % 71.02% 81.97% - - 50.01% 70.72% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 460,162 618,763 599,880 593,352 459,731 570,224 554,523 -11.66%
NOSH 230,081 230,023 229,839 229,981 229,865 229,929 230,092 -0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.89% 14.10% 12.33% 10.78% 16.71% 13.06% 10.55% -
ROE 3.52% 3.17% 2.86% 2.10% 5.00% 2.85% 2.24% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 59.23 60.58 60.60 50.20 59.82 54.12 51.09 10.32%
EPS 7.05 8.54 7.47 5.41 9.99 7.07 5.39 19.54%
DPS 5.00 7.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 2.00 2.69 2.61 2.58 2.00 2.48 2.41 -11.66%
Adjusted Per Share Value based on latest NOSH - 229,981
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 61.95 63.34 63.31 52.48 62.50 56.56 53.43 10.33%
EPS 7.36 8.93 7.80 5.66 10.45 7.39 5.64 19.35%
DPS 5.23 7.32 0.00 0.00 5.22 5.23 0.00 -
NAPS 2.0916 2.8126 2.7267 2.6971 2.0897 2.5919 2.5206 -11.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.10 1.71 1.50 1.44 1.38 1.34 1.25 -
P/RPS 3.55 2.82 2.48 2.87 2.31 2.48 2.45 27.96%
P/EPS 29.83 20.02 20.08 26.62 13.80 18.95 23.19 18.22%
EY 3.35 4.99 4.98 3.76 7.24 5.28 4.31 -15.42%
DY 2.38 4.09 0.00 0.00 3.62 3.73 0.00 -
P/NAPS 1.05 0.64 0.57 0.56 0.69 0.54 0.52 59.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 25/11/10 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 -
Price 1.93 1.80 1.59 1.54 1.40 1.33 1.31 -
P/RPS 3.26 2.97 2.62 3.07 2.34 2.46 2.56 17.43%
P/EPS 27.41 21.08 21.29 28.47 14.00 18.81 24.30 8.33%
EY 3.65 4.74 4.70 3.51 7.14 5.32 4.11 -7.58%
DY 2.59 3.89 0.00 0.00 3.57 3.76 0.00 -
P/NAPS 0.97 0.67 0.61 0.60 0.70 0.54 0.54 47.61%

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