[WTHORSE] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.07%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 516,667 494,945 480,488 456,256 466,326 480,962 481,996 4.75%
PBT 90,754 84,635 79,354 63,538 65,866 68,360 68,069 21.20%
Tax -21,905 -20,553 -18,841 -13,543 -14,815 -16,178 -15,900 23.88%
NP 68,849 64,082 60,513 49,995 51,051 52,182 52,169 20.37%
-
NP to SH 68,849 64,082 60,513 49,995 51,051 52,182 52,169 20.37%
-
Tax Rate 24.14% 24.28% 23.74% 21.31% 22.49% 23.67% 23.36% -
Total Cost 447,818 430,863 419,975 406,261 415,275 428,780 429,827 2.77%
-
Net Worth 599,880 593,352 459,731 570,224 554,523 556,286 460,456 19.34%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 22,989 22,989 22,989 27,612 16,115 16,115 16,115 26.80%
Div Payout % 33.39% 35.88% 37.99% 55.23% 31.57% 30.88% 30.89% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 599,880 593,352 459,731 570,224 554,523 556,286 460,456 19.34%
NOSH 229,839 229,981 229,865 229,929 230,092 229,870 230,228 -0.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.33% 12.95% 12.59% 10.96% 10.95% 10.85% 10.82% -
ROE 11.48% 10.80% 13.16% 8.77% 9.21% 9.38% 11.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 224.79 215.21 209.03 198.43 202.67 209.23 209.36 4.86%
EPS 29.96 27.86 26.33 21.74 22.19 22.70 22.66 20.52%
DPS 10.00 10.00 10.00 12.00 7.00 7.00 7.00 26.92%
NAPS 2.61 2.58 2.00 2.48 2.41 2.42 2.00 19.47%
Adjusted Per Share Value based on latest NOSH - 229,929
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 234.85 224.98 218.40 207.39 211.97 218.62 219.09 4.75%
EPS 31.29 29.13 27.51 22.73 23.21 23.72 23.71 20.37%
DPS 10.45 10.45 10.45 12.55 7.33 7.33 7.33 26.75%
NAPS 2.7267 2.6971 2.0897 2.5919 2.5206 2.5286 2.093 19.34%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.50 1.44 1.38 1.34 1.25 1.10 1.06 -
P/RPS 0.67 0.67 0.66 0.68 0.62 0.53 0.51 20.01%
P/EPS 5.01 5.17 5.24 6.16 5.63 4.85 4.68 4.66%
EY 19.97 19.35 19.08 16.23 17.75 20.64 21.38 -4.45%
DY 6.67 6.94 7.25 8.96 5.60 6.36 6.60 0.70%
P/NAPS 0.57 0.56 0.69 0.54 0.52 0.45 0.53 4.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 12/05/10 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 -
Price 1.59 1.54 1.40 1.33 1.31 1.26 1.11 -
P/RPS 0.71 0.72 0.67 0.67 0.65 0.60 0.53 21.58%
P/EPS 5.31 5.53 5.32 6.12 5.90 5.55 4.90 5.51%
EY 18.84 18.09 18.80 16.35 16.94 18.02 20.41 -5.21%
DY 6.29 6.49 7.14 9.02 5.34 5.56 6.31 -0.21%
P/NAPS 0.61 0.60 0.70 0.54 0.54 0.52 0.56 5.88%

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