[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 15.04%
YoY- -12.16%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 525,434 457,322 491,642 403,544 411,781 375,294 409,520 4.23%
PBT 84,636 64,257 69,290 47,025 48,096 62,756 86,665 -0.39%
Tax -18,962 -14,214 -17,357 -9,114 -4,938 -8,450 -10,314 10.67%
NP 65,673 50,042 51,933 37,910 43,157 54,305 76,350 -2.47%
-
NP to SH 65,673 50,042 51,933 37,910 43,157 54,305 76,350 -2.47%
-
Tax Rate 22.40% 22.12% 25.05% 19.38% 10.27% 13.46% 11.90% -
Total Cost 459,761 407,280 439,709 365,633 368,624 320,989 333,169 5.51%
-
Net Worth 618,561 570,339 536,284 464,029 461,401 442,295 403,731 7.36%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 21,461 36,796 21,574 15,467 6,214 - 25,482 -2.82%
Div Payout % 32.68% 73.53% 41.54% 40.80% 14.40% - 33.38% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 618,561 570,339 536,284 464,029 461,401 442,295 403,731 7.36%
NOSH 229,948 229,975 231,157 232,014 233,030 236,521 238,894 -0.63%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.50% 10.94% 10.56% 9.39% 10.48% 14.47% 18.64% -
ROE 10.62% 8.77% 9.68% 8.17% 9.35% 12.28% 18.91% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 228.50 198.86 212.69 173.93 176.71 158.67 171.42 4.90%
EPS 28.56 21.76 22.47 16.40 18.52 22.96 31.96 -1.85%
DPS 9.33 16.00 9.33 6.67 2.67 0.00 10.67 -2.21%
NAPS 2.69 2.48 2.32 2.00 1.98 1.87 1.69 8.05%
Adjusted Per Share Value based on latest NOSH - 231,938
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 218.93 190.55 204.85 168.14 171.58 156.37 170.63 4.23%
EPS 27.36 20.85 21.64 15.80 17.98 22.63 31.81 -2.47%
DPS 8.94 15.33 8.99 6.44 2.59 0.00 10.62 -2.82%
NAPS 2.5773 2.3764 2.2345 1.9335 1.9225 1.8429 1.6822 7.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.71 1.34 1.06 1.16 1.17 1.89 1.84 -
P/RPS 0.75 0.67 0.50 0.67 0.66 1.19 1.07 -5.74%
P/EPS 5.99 6.16 4.72 7.10 6.32 8.23 5.76 0.65%
EY 16.70 16.24 21.19 14.09 15.83 12.15 17.37 -0.65%
DY 5.46 11.94 8.81 5.75 2.28 0.00 5.80 -1.00%
P/NAPS 0.64 0.54 0.46 0.58 0.59 1.01 1.09 -8.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 18/11/09 19/11/08 21/11/07 22/11/06 28/11/05 24/11/04 -
Price 1.80 1.33 1.05 1.20 1.25 1.60 1.90 -
P/RPS 0.79 0.67 0.49 0.69 0.71 1.01 1.11 -5.50%
P/EPS 6.30 6.11 4.67 7.34 6.75 6.97 5.94 0.98%
EY 15.87 16.36 21.40 13.62 14.82 14.35 16.82 -0.96%
DY 5.19 12.03 8.89 5.56 2.13 0.00 5.61 -1.28%
P/NAPS 0.67 0.54 0.45 0.60 0.63 0.86 1.12 -8.20%

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