[WTHORSE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.49%
YoY- 2.13%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 481,996 481,310 455,174 427,559 415,236 411,209 415,133 10.41%
PBT 68,069 68,298 59,591 53,135 50,844 49,445 49,381 23.73%
Tax -15,900 -15,335 -11,984 -9,507 -9,875 -10,060 -8,780 48.30%
NP 52,169 52,963 47,607 43,628 40,969 39,385 40,601 18.10%
-
NP to SH 52,169 52,963 47,607 43,628 40,969 39,385 40,601 18.10%
-
Tax Rate 23.36% 22.45% 20.11% 17.89% 19.42% 20.35% 17.78% -
Total Cost 429,827 428,347 407,567 383,931 374,267 371,824 374,532 9.56%
-
Net Worth 460,456 462,627 519,073 521,858 464,170 463,877 465,353 -0.69%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 16,115 16,245 16,245 27,879 27,879 23,278 23,278 -21.65%
Div Payout % 30.89% 30.67% 34.13% 63.90% 68.05% 59.10% 57.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 460,456 462,627 519,073 521,858 464,170 463,877 465,353 -0.69%
NOSH 230,228 231,313 231,729 231,937 232,085 231,938 232,676 -0.69%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.82% 11.00% 10.46% 10.20% 9.87% 9.58% 9.78% -
ROE 11.33% 11.45% 9.17% 8.36% 8.83% 8.49% 8.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 209.36 208.08 196.42 184.34 178.92 177.29 178.42 11.19%
EPS 22.66 22.90 20.54 18.81 17.65 16.98 17.45 18.93%
DPS 7.00 7.00 7.00 12.00 12.00 10.00 10.00 -21.07%
NAPS 2.00 2.00 2.24 2.25 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 231,937
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 219.09 218.78 206.90 194.35 188.74 186.91 188.70 10.41%
EPS 23.71 24.07 21.64 19.83 18.62 17.90 18.46 18.06%
DPS 7.33 7.38 7.38 12.67 12.67 10.58 10.58 -21.61%
NAPS 2.093 2.1029 2.3594 2.3721 2.1099 2.1085 2.1152 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.06 1.06 1.18 1.19 1.17 1.16 1.41 -
P/RPS 0.51 0.51 0.60 0.65 0.65 0.65 0.79 -25.20%
P/EPS 4.68 4.63 5.74 6.33 6.63 6.83 8.08 -30.40%
EY 21.38 21.60 17.41 15.81 15.09 14.64 12.38 43.70%
DY 6.60 6.60 5.93 10.08 10.26 8.62 7.09 -4.64%
P/NAPS 0.53 0.53 0.53 0.53 0.59 0.58 0.71 -17.63%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 19/02/09 19/11/08 22/08/08 20/05/08 28/02/08 21/11/07 22/08/07 -
Price 1.11 1.05 1.16 1.29 1.21 1.20 1.30 -
P/RPS 0.53 0.50 0.59 0.70 0.68 0.68 0.73 -19.14%
P/EPS 4.90 4.59 5.65 6.86 6.85 7.07 7.45 -24.27%
EY 20.41 21.81 17.71 14.58 14.59 14.15 13.42 32.08%
DY 6.31 6.67 6.03 9.30 9.92 8.33 7.69 -12.30%
P/NAPS 0.56 0.53 0.52 0.57 0.61 0.60 0.65 -9.41%

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