[WTHORSE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.02%
YoY- 19.61%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 480,488 456,256 466,326 480,962 481,996 481,310 455,174 3.66%
PBT 79,354 63,538 65,866 68,360 68,069 68,298 59,591 20.97%
Tax -18,841 -13,543 -14,815 -16,178 -15,900 -15,335 -11,984 35.09%
NP 60,513 49,995 51,051 52,182 52,169 52,963 47,607 17.29%
-
NP to SH 60,513 49,995 51,051 52,182 52,169 52,963 47,607 17.29%
-
Tax Rate 23.74% 21.31% 22.49% 23.67% 23.36% 22.45% 20.11% -
Total Cost 419,975 406,261 415,275 428,780 429,827 428,347 407,567 2.01%
-
Net Worth 459,731 570,224 554,523 556,286 460,456 462,627 519,073 -7.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 22,989 27,612 16,115 16,115 16,115 16,245 16,245 25.96%
Div Payout % 37.99% 55.23% 31.57% 30.88% 30.89% 30.67% 34.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 459,731 570,224 554,523 556,286 460,456 462,627 519,073 -7.75%
NOSH 229,865 229,929 230,092 229,870 230,228 231,313 231,729 -0.53%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.59% 10.96% 10.95% 10.85% 10.82% 11.00% 10.46% -
ROE 13.16% 8.77% 9.21% 9.38% 11.33% 11.45% 9.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 209.03 198.43 202.67 209.23 209.36 208.08 196.42 4.22%
EPS 26.33 21.74 22.19 22.70 22.66 22.90 20.54 17.95%
DPS 10.00 12.00 7.00 7.00 7.00 7.00 7.00 26.76%
NAPS 2.00 2.48 2.41 2.42 2.00 2.00 2.24 -7.25%
Adjusted Per Share Value based on latest NOSH - 229,870
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 218.40 207.39 211.97 218.62 219.09 218.78 206.90 3.66%
EPS 27.51 22.73 23.21 23.72 23.71 24.07 21.64 17.30%
DPS 10.45 12.55 7.33 7.33 7.33 7.38 7.38 26.01%
NAPS 2.0897 2.5919 2.5206 2.5286 2.093 2.1029 2.3594 -7.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.38 1.34 1.25 1.10 1.06 1.06 1.18 -
P/RPS 0.66 0.68 0.62 0.53 0.51 0.51 0.60 6.54%
P/EPS 5.24 6.16 5.63 4.85 4.68 4.63 5.74 -5.87%
EY 19.08 16.23 17.75 20.64 21.38 21.60 17.41 6.27%
DY 7.25 8.96 5.60 6.36 6.60 6.60 5.93 14.29%
P/NAPS 0.69 0.54 0.52 0.45 0.53 0.53 0.53 19.17%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 20/08/09 19/05/09 19/02/09 19/11/08 22/08/08 -
Price 1.40 1.33 1.31 1.26 1.11 1.05 1.16 -
P/RPS 0.67 0.67 0.65 0.60 0.53 0.50 0.59 8.82%
P/EPS 5.32 6.12 5.90 5.55 4.90 4.59 5.65 -3.92%
EY 18.80 16.35 16.94 18.02 20.41 21.81 17.71 4.05%
DY 7.14 9.02 5.34 5.56 6.31 6.67 6.03 11.88%
P/NAPS 0.70 0.54 0.54 0.52 0.56 0.53 0.52 21.85%

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