[WTHORSE] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 0.79%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 530,041 525,502 533,721 533,250 530,363 531,572 516,667 1.71%
PBT 71,382 70,548 79,865 83,682 83,325 94,639 90,754 -14.75%
Tax -10,780 -15,384 -16,947 -17,712 -17,872 -22,402 -21,905 -37.58%
NP 60,602 55,164 62,918 65,970 65,453 72,237 68,849 -8.13%
-
NP to SH 60,602 55,164 62,918 65,970 65,453 72,237 68,849 -8.13%
-
Tax Rate 15.10% 21.81% 21.22% 21.17% 21.45% 23.67% 24.14% -
Total Cost 469,439 470,338 470,803 467,280 464,910 459,335 447,818 3.18%
-
Net Worth 459,377 646,245 634,575 631,866 460,162 618,763 599,880 -16.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 22,983 23,003 27,605 27,605 27,605 27,594 22,989 -0.01%
Div Payout % 37.93% 41.70% 43.88% 41.85% 42.18% 38.20% 33.39% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 459,377 646,245 634,575 631,866 460,162 618,763 599,880 -16.25%
NOSH 229,688 229,980 229,918 229,769 230,081 230,023 229,839 -0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.43% 10.50% 11.79% 12.37% 12.34% 13.59% 13.33% -
ROE 13.19% 8.54% 9.91% 10.44% 14.22% 11.67% 11.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 230.76 228.50 232.13 232.08 230.51 231.09 224.79 1.75%
EPS 26.38 23.99 27.37 28.71 28.45 31.40 29.96 -8.11%
DPS 10.00 10.00 12.00 12.00 12.00 12.00 10.00 0.00%
NAPS 2.00 2.81 2.76 2.75 2.00 2.69 2.61 -16.22%
Adjusted Per Share Value based on latest NOSH - 229,769
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 220.85 218.96 222.38 222.19 220.98 221.49 215.28 1.71%
EPS 25.25 22.98 26.22 27.49 27.27 30.10 28.69 -8.14%
DPS 9.58 9.58 11.50 11.50 11.50 11.50 9.58 0.00%
NAPS 1.9141 2.6927 2.6441 2.6328 1.9173 2.5782 2.4995 -16.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.67 1.70 1.88 1.94 2.10 1.71 1.50 -
P/RPS 0.72 0.74 0.81 0.84 0.91 0.74 0.67 4.90%
P/EPS 6.33 7.09 6.87 6.76 7.38 5.45 5.01 16.82%
EY 15.80 14.11 14.56 14.80 13.55 18.37 19.97 -14.42%
DY 5.99 5.88 6.38 6.19 5.71 7.02 6.67 -6.89%
P/NAPS 0.84 0.60 0.68 0.71 1.05 0.64 0.57 29.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 18/11/11 19/08/11 20/05/11 24/02/11 25/11/10 19/08/10 -
Price 1.75 1.72 1.75 1.99 1.93 1.80 1.59 -
P/RPS 0.76 0.75 0.75 0.86 0.84 0.78 0.71 4.62%
P/EPS 6.63 7.17 6.39 6.93 6.78 5.73 5.31 15.90%
EY 15.08 13.95 15.64 14.43 14.74 17.45 18.84 -13.75%
DY 5.71 5.81 6.86 6.03 6.22 6.67 6.29 -6.22%
P/NAPS 0.88 0.61 0.63 0.72 0.97 0.67 0.61 27.58%

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