[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.0%
YoY- 39.18%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 616,484 574,310 516,194 509,478 437,120 468,460 388,584 7.98%
PBT 73,006 57,476 70,346 77,264 54,464 57,360 41,376 9.91%
Tax -17,450 -13,376 -16,194 -18,042 -11,914 -14,084 -8,422 12.89%
NP 55,556 44,100 54,152 59,222 42,550 43,276 32,954 9.08%
-
NP to SH 55,556 44,100 54,152 59,222 42,550 43,276 32,954 9.08%
-
Tax Rate 23.90% 23.27% 23.02% 23.35% 21.88% 24.55% 20.35% -
Total Cost 560,928 530,210 462,042 450,256 394,570 425,184 355,630 7.88%
-
Net Worth 685,848 668,390 634,378 600,036 554,300 519,497 465,309 6.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 32,468 23,265 -
Div Payout % - - - - - 75.03% 70.60% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 685,848 668,390 634,378 600,036 554,300 519,497 465,309 6.67%
NOSH 229,380 229,687 229,847 229,899 230,000 231,918 232,654 -0.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 9.01% 7.68% 10.49% 11.62% 9.73% 9.24% 8.48% -
ROE 8.10% 6.60% 8.54% 9.87% 7.68% 8.33% 7.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 268.76 250.04 224.58 221.61 190.05 201.99 167.02 8.24%
EPS 24.22 19.20 23.56 25.76 18.50 18.66 14.22 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 14.00 10.00 -
NAPS 2.99 2.91 2.76 2.61 2.41 2.24 2.00 6.92%
Adjusted Per Share Value based on latest NOSH - 229,839
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 280.22 261.05 234.63 231.58 198.69 212.94 176.63 7.98%
EPS 25.25 20.05 24.61 26.92 19.34 19.67 14.98 9.08%
DPS 0.00 0.00 0.00 0.00 0.00 14.76 10.58 -
NAPS 3.1175 3.0381 2.8835 2.7274 2.5195 2.3614 2.115 6.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.71 1.66 1.88 1.50 1.25 1.18 1.41 -
P/RPS 0.64 0.66 0.84 0.68 0.66 0.58 0.84 -4.42%
P/EPS 7.06 8.65 7.98 5.82 6.76 6.32 9.95 -5.55%
EY 14.16 11.57 12.53 17.17 14.80 15.81 10.05 5.87%
DY 0.00 0.00 0.00 0.00 0.00 11.86 7.09 -
P/NAPS 0.57 0.57 0.68 0.57 0.52 0.53 0.71 -3.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 29/08/12 19/08/11 19/08/10 20/08/09 22/08/08 22/08/07 -
Price 1.68 1.67 1.75 1.59 1.31 1.16 1.30 -
P/RPS 0.63 0.67 0.78 0.72 0.69 0.57 0.78 -3.49%
P/EPS 6.94 8.70 7.43 6.17 7.08 6.22 9.18 -4.55%
EY 14.42 11.50 13.46 16.20 14.12 16.09 10.90 4.77%
DY 0.00 0.00 0.00 0.00 0.00 12.07 7.69 -
P/NAPS 0.56 0.57 0.63 0.61 0.54 0.52 0.65 -2.45%

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