[WTHORSE] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.69%
YoY- -21.01%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 672,126 646,814 606,008 607,125 601,195 586,038 576,708 10.75%
PBT 77,181 73,596 60,999 56,537 49,638 48,772 60,410 17.76%
Tax -26,321 -25,415 -13,751 -12,635 -11,023 -10,597 -8,267 116.57%
NP 50,860 48,181 47,248 43,902 38,615 38,175 52,143 -1.64%
-
NP to SH 50,860 48,181 47,248 43,902 38,615 38,175 52,143 -1.64%
-
Tax Rate 34.10% 34.53% 22.54% 22.35% 22.21% 21.73% 13.68% -
Total Cost 621,266 598,633 558,760 563,223 562,580 547,863 524,565 11.95%
-
Net Worth 715,334 688,191 698,076 685,906 683,427 459,274 675,640 3.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 22,951 22,951 22,963 22,972 22,972 22,972 22,974 -0.06%
Div Payout % 45.13% 47.64% 48.60% 52.33% 59.49% 60.18% 44.06% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 715,334 688,191 698,076 685,906 683,427 459,274 675,640 3.88%
NOSH 229,273 229,397 229,630 229,400 229,338 229,637 229,809 -0.15%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.57% 7.45% 7.80% 7.23% 6.42% 6.51% 9.04% -
ROE 7.11% 7.00% 6.77% 6.40% 5.65% 8.31% 7.72% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 293.15 281.96 263.91 264.66 262.14 255.20 250.95 10.92%
EPS 22.18 21.00 20.58 19.14 16.84 16.62 22.69 -1.50%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.12 3.00 3.04 2.99 2.98 2.00 2.94 4.04%
Adjusted Per Share Value based on latest NOSH - 229,400
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 280.05 269.51 252.50 252.97 250.50 244.18 240.30 10.75%
EPS 21.19 20.08 19.69 18.29 16.09 15.91 21.73 -1.66%
DPS 9.56 9.56 9.57 9.57 9.57 9.57 9.57 -0.06%
NAPS 2.9806 2.8675 2.9087 2.8579 2.8476 1.9136 2.8152 3.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.04 1.87 1.80 1.71 1.62 1.62 1.65 -
P/RPS 0.70 0.66 0.68 0.65 0.62 0.63 0.66 4.00%
P/EPS 9.20 8.90 8.75 8.94 9.62 9.74 7.27 17.01%
EY 10.87 11.23 11.43 11.19 10.39 10.26 13.75 -14.51%
DY 4.90 5.35 5.56 5.85 6.17 6.17 6.06 -13.21%
P/NAPS 0.65 0.62 0.59 0.57 0.54 0.81 0.56 10.45%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 20/11/13 23/08/13 29/05/13 27/02/13 21/11/12 -
Price 2.26 1.89 1.79 1.68 1.70 1.61 1.65 -
P/RPS 0.77 0.67 0.68 0.63 0.65 0.63 0.66 10.83%
P/EPS 10.19 9.00 8.70 8.78 10.10 9.68 7.27 25.27%
EY 9.82 11.11 11.49 11.39 9.90 10.33 13.75 -20.11%
DY 4.42 5.29 5.59 5.95 5.88 6.21 6.06 -18.98%
P/NAPS 0.72 0.63 0.59 0.56 0.57 0.81 0.56 18.25%

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