[WTHORSE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.2%
YoY- -38.74%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 415,133 417,871 417,387 411,176 399,446 389,244 383,810 5.38%
PBT 49,381 50,250 50,247 49,186 49,338 55,019 60,182 -12.38%
Tax -8,780 -7,533 -6,205 -10,939 -11,544 -13,294 -13,573 -25.26%
NP 40,601 42,717 44,042 38,247 37,794 41,725 46,609 -8.81%
-
NP to SH 40,601 42,717 44,042 38,247 37,794 41,725 46,609 -8.81%
-
Tax Rate 17.78% 14.99% 12.35% 22.24% 23.40% 24.16% 22.55% -
Total Cost 374,532 375,154 373,345 372,929 361,652 347,519 337,201 7.27%
-
Net Worth 465,353 465,191 465,786 461,602 450,833 444,504 235,202 57.79%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 23,278 16,340 16,340 4,696 4,696 11,909 11,909 56.52%
Div Payout % 57.33% 38.25% 37.10% 12.28% 12.43% 28.54% 25.55% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,353 465,191 465,786 461,602 450,833 444,504 235,202 57.79%
NOSH 232,676 232,595 232,893 233,132 234,808 235,187 235,202 -0.71%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.78% 10.22% 10.55% 9.30% 9.46% 10.72% 12.14% -
ROE 8.72% 9.18% 9.46% 8.29% 8.38% 9.39% 19.82% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 178.42 179.66 179.22 176.37 170.12 165.50 163.18 6.15%
EPS 17.45 18.37 18.91 16.41 16.10 17.74 19.82 -8.16%
DPS 10.00 7.00 7.00 2.00 2.00 5.00 5.00 58.94%
NAPS 2.00 2.00 2.00 1.98 1.92 1.89 1.00 58.94%
Adjusted Per Share Value based on latest NOSH - 233,132
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 188.70 189.94 189.72 186.90 181.57 176.93 174.46 5.38%
EPS 18.46 19.42 20.02 17.39 17.18 18.97 21.19 -8.80%
DPS 10.58 7.43 7.43 2.13 2.13 5.41 5.41 56.57%
NAPS 2.1152 2.1145 2.1172 2.0982 2.0492 2.0205 1.0691 57.79%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.41 1.25 1.21 1.17 1.38 1.44 1.53 -
P/RPS 0.79 0.70 0.68 0.66 0.81 0.87 0.94 -10.97%
P/EPS 8.08 6.81 6.40 7.13 8.57 8.12 7.72 3.09%
EY 12.38 14.69 15.63 14.02 11.66 12.32 12.95 -2.96%
DY 7.09 5.60 5.79 1.71 1.45 3.47 3.27 67.75%
P/NAPS 0.71 0.63 0.61 0.59 0.72 0.76 1.53 -40.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 21/02/06 -
Price 1.30 1.50 1.42 1.25 1.25 1.41 1.50 -
P/RPS 0.73 0.83 0.79 0.71 0.73 0.85 0.92 -14.32%
P/EPS 7.45 8.17 7.51 7.62 7.77 7.95 7.57 -1.06%
EY 13.42 12.24 13.32 13.12 12.88 12.58 13.21 1.05%
DY 7.69 4.67 4.93 1.60 1.60 3.55 3.33 74.97%
P/NAPS 0.65 0.75 0.71 0.63 0.65 0.75 1.50 -42.82%

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