[WTHORSE] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -1.5%
YoY- 27.34%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 456,256 466,326 480,962 481,996 481,310 455,174 427,559 4.42%
PBT 63,538 65,866 68,360 68,069 68,298 59,591 53,135 12.64%
Tax -13,543 -14,815 -16,178 -15,900 -15,335 -11,984 -9,507 26.57%
NP 49,995 51,051 52,182 52,169 52,963 47,607 43,628 9.49%
-
NP to SH 49,995 51,051 52,182 52,169 52,963 47,607 43,628 9.49%
-
Tax Rate 21.31% 22.49% 23.67% 23.36% 22.45% 20.11% 17.89% -
Total Cost 406,261 415,275 428,780 429,827 428,347 407,567 383,931 3.83%
-
Net Worth 570,224 554,523 556,286 460,456 462,627 519,073 521,858 6.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 27,612 16,115 16,115 16,115 16,245 16,245 27,879 -0.63%
Div Payout % 55.23% 31.57% 30.88% 30.89% 30.67% 34.13% 63.90% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 570,224 554,523 556,286 460,456 462,627 519,073 521,858 6.08%
NOSH 229,929 230,092 229,870 230,228 231,313 231,729 231,937 -0.57%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.96% 10.95% 10.85% 10.82% 11.00% 10.46% 10.20% -
ROE 8.77% 9.21% 9.38% 11.33% 11.45% 9.17% 8.36% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 198.43 202.67 209.23 209.36 208.08 196.42 184.34 5.02%
EPS 21.74 22.19 22.70 22.66 22.90 20.54 18.81 10.12%
DPS 12.00 7.00 7.00 7.00 7.00 7.00 12.00 0.00%
NAPS 2.48 2.41 2.42 2.00 2.00 2.24 2.25 6.69%
Adjusted Per Share Value based on latest NOSH - 230,228
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 207.39 211.97 218.62 219.09 218.78 206.90 194.35 4.42%
EPS 22.73 23.21 23.72 23.71 24.07 21.64 19.83 9.51%
DPS 12.55 7.33 7.33 7.33 7.38 7.38 12.67 -0.63%
NAPS 2.5919 2.5206 2.5286 2.093 2.1029 2.3594 2.3721 6.07%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.34 1.25 1.10 1.06 1.06 1.18 1.19 -
P/RPS 0.68 0.62 0.53 0.51 0.51 0.60 0.65 3.05%
P/EPS 6.16 5.63 4.85 4.68 4.63 5.74 6.33 -1.79%
EY 16.23 17.75 20.64 21.38 21.60 17.41 15.81 1.76%
DY 8.96 5.60 6.36 6.60 6.60 5.93 10.08 -7.54%
P/NAPS 0.54 0.52 0.45 0.53 0.53 0.53 0.53 1.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 20/05/08 -
Price 1.33 1.31 1.26 1.11 1.05 1.16 1.29 -
P/RPS 0.67 0.65 0.60 0.53 0.50 0.59 0.70 -2.87%
P/EPS 6.12 5.90 5.55 4.90 4.59 5.65 6.86 -7.32%
EY 16.35 16.94 18.02 20.41 21.81 17.71 14.58 7.93%
DY 9.02 5.34 5.56 6.31 6.67 6.03 9.30 -2.01%
P/NAPS 0.54 0.54 0.52 0.56 0.53 0.52 0.57 -3.53%

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