[WTHORSE] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.15%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 411,209 415,133 417,871 417,387 411,176 399,446 389,244 3.72%
PBT 49,445 49,381 50,250 50,247 49,186 49,338 55,019 -6.86%
Tax -10,060 -8,780 -7,533 -6,205 -10,939 -11,544 -13,294 -16.94%
NP 39,385 40,601 42,717 44,042 38,247 37,794 41,725 -3.77%
-
NP to SH 39,385 40,601 42,717 44,042 38,247 37,794 41,725 -3.77%
-
Tax Rate 20.35% 17.78% 14.99% 12.35% 22.24% 23.40% 24.16% -
Total Cost 371,824 374,532 375,154 373,345 372,929 361,652 347,519 4.60%
-
Net Worth 463,877 465,353 465,191 465,786 461,602 450,833 444,504 2.88%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 23,278 23,278 16,340 16,340 4,696 4,696 11,909 56.26%
Div Payout % 59.10% 57.33% 38.25% 37.10% 12.28% 12.43% 28.54% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 463,877 465,353 465,191 465,786 461,602 450,833 444,504 2.88%
NOSH 231,938 232,676 232,595 232,893 233,132 234,808 235,187 -0.92%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.58% 9.78% 10.22% 10.55% 9.30% 9.46% 10.72% -
ROE 8.49% 8.72% 9.18% 9.46% 8.29% 8.38% 9.39% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 177.29 178.42 179.66 179.22 176.37 170.12 165.50 4.69%
EPS 16.98 17.45 18.37 18.91 16.41 16.10 17.74 -2.87%
DPS 10.00 10.00 7.00 7.00 2.00 2.00 5.00 58.67%
NAPS 2.00 2.00 2.00 2.00 1.98 1.92 1.89 3.83%
Adjusted Per Share Value based on latest NOSH - 232,893
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 186.91 188.70 189.94 189.72 186.90 181.57 176.93 3.72%
EPS 17.90 18.46 19.42 20.02 17.39 17.18 18.97 -3.79%
DPS 10.58 10.58 7.43 7.43 2.13 2.13 5.41 56.32%
NAPS 2.1085 2.1152 2.1145 2.1172 2.0982 2.0492 2.0205 2.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.16 1.41 1.25 1.21 1.17 1.38 1.44 -
P/RPS 0.65 0.79 0.70 0.68 0.66 0.81 0.87 -17.64%
P/EPS 6.83 8.08 6.81 6.40 7.13 8.57 8.12 -10.88%
EY 14.64 12.38 14.69 15.63 14.02 11.66 12.32 12.17%
DY 8.62 7.09 5.60 5.79 1.71 1.45 3.47 83.32%
P/NAPS 0.58 0.71 0.63 0.61 0.59 0.72 0.76 -16.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 23/08/06 24/05/06 -
Price 1.20 1.30 1.50 1.42 1.25 1.25 1.41 -
P/RPS 0.68 0.73 0.83 0.79 0.71 0.73 0.85 -13.81%
P/EPS 7.07 7.45 8.17 7.51 7.62 7.77 7.95 -7.51%
EY 14.15 13.42 12.24 13.32 13.12 12.88 12.58 8.14%
DY 8.33 7.69 4.67 4.93 1.60 1.60 3.55 76.48%
P/NAPS 0.60 0.65 0.75 0.71 0.63 0.65 0.75 -13.81%

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