[WTHORSE] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.12%
YoY- 17.26%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 480,962 481,996 481,310 455,174 427,559 415,236 411,209 11.00%
PBT 68,360 68,069 68,298 59,591 53,135 50,844 49,445 24.07%
Tax -16,178 -15,900 -15,335 -11,984 -9,507 -9,875 -10,060 37.22%
NP 52,182 52,169 52,963 47,607 43,628 40,969 39,385 20.61%
-
NP to SH 52,182 52,169 52,963 47,607 43,628 40,969 39,385 20.61%
-
Tax Rate 23.67% 23.36% 22.45% 20.11% 17.89% 19.42% 20.35% -
Total Cost 428,780 429,827 428,347 407,567 383,931 374,267 371,824 9.95%
-
Net Worth 556,286 460,456 462,627 519,073 521,858 464,170 463,877 12.86%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 16,115 16,115 16,245 16,245 27,879 27,879 23,278 -21.72%
Div Payout % 30.88% 30.89% 30.67% 34.13% 63.90% 68.05% 59.10% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 556,286 460,456 462,627 519,073 521,858 464,170 463,877 12.86%
NOSH 229,870 230,228 231,313 231,729 231,937 232,085 231,938 -0.59%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 10.85% 10.82% 11.00% 10.46% 10.20% 9.87% 9.58% -
ROE 9.38% 11.33% 11.45% 9.17% 8.36% 8.83% 8.49% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 209.23 209.36 208.08 196.42 184.34 178.92 177.29 11.66%
EPS 22.70 22.66 22.90 20.54 18.81 17.65 16.98 21.33%
DPS 7.00 7.00 7.00 7.00 12.00 12.00 10.00 -21.14%
NAPS 2.42 2.00 2.00 2.24 2.25 2.00 2.00 13.53%
Adjusted Per Share Value based on latest NOSH - 231,729
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 200.40 200.83 200.55 189.66 178.15 173.02 171.34 10.99%
EPS 21.74 21.74 22.07 19.84 18.18 17.07 16.41 20.60%
DPS 6.71 6.71 6.77 6.77 11.62 11.62 9.70 -21.76%
NAPS 2.3179 1.9186 1.9276 2.1628 2.1744 1.934 1.9328 12.86%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.10 1.06 1.06 1.18 1.19 1.17 1.16 -
P/RPS 0.53 0.51 0.51 0.60 0.65 0.65 0.65 -12.71%
P/EPS 4.85 4.68 4.63 5.74 6.33 6.63 6.83 -20.38%
EY 20.64 21.38 21.60 17.41 15.81 15.09 14.64 25.70%
DY 6.36 6.60 6.60 5.93 10.08 10.26 8.62 -18.33%
P/NAPS 0.45 0.53 0.53 0.53 0.53 0.59 0.58 -15.55%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 -
Price 1.26 1.11 1.05 1.16 1.29 1.21 1.20 -
P/RPS 0.60 0.53 0.50 0.59 0.70 0.68 0.68 -7.99%
P/EPS 5.55 4.90 4.59 5.65 6.86 6.85 7.07 -14.89%
EY 18.02 20.41 21.81 17.71 14.58 14.59 14.15 17.47%
DY 5.56 6.31 6.67 6.03 9.30 9.92 8.33 -23.60%
P/NAPS 0.52 0.56 0.53 0.52 0.57 0.61 0.60 -9.09%

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