[WTHORSE] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -25.34%
YoY- -40.97%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 411,176 399,446 389,244 383,810 382,915 393,735 405,891 0.86%
PBT 49,186 49,338 55,019 60,182 71,197 83,782 89,396 -32.83%
Tax -10,939 -11,544 -13,294 -13,573 -8,768 -10,230 -10,320 3.95%
NP 38,247 37,794 41,725 46,609 62,429 73,552 79,076 -38.35%
-
NP to SH 38,247 37,794 41,725 46,609 62,429 73,552 79,076 -38.35%
-
Tax Rate 22.24% 23.40% 24.16% 22.55% 12.32% 12.21% 11.54% -
Total Cost 372,929 361,652 347,519 337,201 320,486 320,183 326,815 9.18%
-
Net Worth 461,602 450,833 444,504 235,202 442,091 433,493 431,963 4.51%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 4,696 4,696 11,909 11,909 19,076 19,076 7,167 -24.54%
Div Payout % 12.28% 12.43% 28.54% 25.55% 30.56% 25.94% 9.06% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 461,602 450,833 444,504 235,202 442,091 433,493 431,963 4.51%
NOSH 233,132 234,808 235,187 235,202 236,412 238,183 238,653 -1.54%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.30% 9.46% 10.72% 12.14% 16.30% 18.68% 19.48% -
ROE 8.29% 8.38% 9.39% 19.82% 14.12% 16.97% 18.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 176.37 170.12 165.50 163.18 161.97 165.31 170.08 2.44%
EPS 16.41 16.10 17.74 19.82 26.41 30.88 33.13 -37.37%
DPS 2.00 2.00 5.00 5.00 8.00 8.00 3.00 -23.66%
NAPS 1.98 1.92 1.89 1.00 1.87 1.82 1.81 6.16%
Adjusted Per Share Value based on latest NOSH - 235,202
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 186.90 181.57 176.93 174.46 174.05 178.97 184.50 0.86%
EPS 17.39 17.18 18.97 21.19 28.38 33.43 35.94 -38.33%
DPS 2.13 2.13 5.41 5.41 8.67 8.67 3.26 -24.68%
NAPS 2.0982 2.0492 2.0205 1.0691 2.0095 1.9704 1.9635 4.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.17 1.38 1.44 1.53 1.89 2.17 2.34 -
P/RPS 0.66 0.81 0.87 0.94 1.17 1.31 1.38 -38.81%
P/EPS 7.13 8.57 8.12 7.72 7.16 7.03 7.06 0.65%
EY 14.02 11.66 12.32 12.95 13.97 14.23 14.16 -0.65%
DY 1.71 1.45 3.47 3.27 4.23 3.69 1.28 21.27%
P/NAPS 0.59 0.72 0.76 1.53 1.01 1.19 1.29 -40.60%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 23/08/06 24/05/06 21/02/06 28/11/05 22/08/05 20/05/05 -
Price 1.25 1.25 1.41 1.50 1.60 1.99 2.33 -
P/RPS 0.71 0.73 0.85 0.92 0.99 1.20 1.37 -35.45%
P/EPS 7.62 7.77 7.95 7.57 6.06 6.44 7.03 5.51%
EY 13.12 12.88 12.58 13.21 16.50 15.52 14.22 -5.22%
DY 1.60 1.60 3.55 3.33 5.00 4.02 1.29 15.42%
P/NAPS 0.63 0.65 0.75 1.50 0.86 1.09 1.29 -37.95%

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