[WTHORSE] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -20.0%
YoY- 4.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 140,826 131,118 139,748 118,349 136,287 139,337 139,277 0.73%
PBT 20,682 15,528 18,346 16,826 19,848 24,845 22,163 -4.49%
Tax 954 -3,638 -4,229 -3,867 -3,650 -5,201 -4,994 -
NP 21,636 11,890 14,117 12,959 16,198 19,644 17,169 16.61%
-
NP to SH 21,636 11,890 14,117 12,959 16,198 19,644 17,169 16.61%
-
Tax Rate -4.61% 23.43% 23.05% 22.98% 18.39% 20.93% 22.53% -
Total Cost 119,190 119,228 125,631 105,390 120,089 119,693 122,108 -1.59%
-
Net Worth 459,377 646,245 634,575 631,866 460,162 618,763 599,880 -16.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 11,484 11,499 - - 11,504 16,101 - -
Div Payout % 53.08% 96.71% - - 71.02% 81.97% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 459,377 646,245 634,575 631,866 460,162 618,763 599,880 -16.25%
NOSH 229,688 229,980 229,918 229,769 230,081 230,023 229,839 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 15.36% 9.07% 10.10% 10.95% 11.89% 14.10% 12.33% -
ROE 4.71% 1.84% 2.22% 2.05% 3.52% 3.17% 2.86% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 61.31 57.01 60.78 51.51 59.23 60.58 60.60 0.77%
EPS 9.42 5.17 6.14 5.64 7.05 8.54 7.47 16.67%
DPS 5.00 5.00 0.00 0.00 5.00 7.00 0.00 -
NAPS 2.00 2.81 2.76 2.75 2.00 2.69 2.61 -16.22%
Adjusted Per Share Value based on latest NOSH - 229,769
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 64.01 59.60 63.52 53.80 61.95 63.34 63.31 0.73%
EPS 9.83 5.40 6.42 5.89 7.36 8.93 7.80 16.62%
DPS 5.22 5.23 0.00 0.00 5.23 7.32 0.00 -
NAPS 2.0881 2.9375 2.8844 2.8721 2.0916 2.8126 2.7267 -16.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.67 1.70 1.88 1.94 2.10 1.71 1.50 -
P/RPS 2.72 2.98 3.09 3.77 3.55 2.82 2.48 6.33%
P/EPS 17.73 32.88 30.62 34.40 29.83 20.02 20.08 -7.94%
EY 5.64 3.04 3.27 2.91 3.35 4.99 4.98 8.62%
DY 2.99 2.94 0.00 0.00 2.38 4.09 0.00 -
P/NAPS 0.84 0.60 0.68 0.71 1.05 0.64 0.57 29.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 -
Price 1.75 1.72 1.75 1.99 1.93 1.80 1.59 -
P/RPS 2.85 3.02 2.88 3.86 3.26 2.97 2.62 5.75%
P/EPS 18.58 33.27 28.50 35.28 27.41 21.08 21.29 -8.65%
EY 5.38 3.01 3.51 2.83 3.65 4.74 4.70 9.39%
DY 2.86 2.91 0.00 0.00 2.59 3.89 0.00 -
P/NAPS 0.88 0.61 0.63 0.72 0.97 0.67 0.61 27.58%

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