[WTHORSE] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.97%
YoY- -5.34%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 530,363 480,488 481,996 415,236 417,387 383,811 408,585 4.44%
PBT 83,325 79,355 68,069 50,843 50,248 60,182 89,129 -1.11%
Tax -17,872 -18,841 -15,900 -9,153 -6,206 -13,574 -10,167 9.85%
NP 65,453 60,514 52,169 41,690 44,042 46,608 78,962 -3.07%
-
NP to SH 65,453 60,514 52,169 41,690 44,042 46,608 78,962 -3.07%
-
Tax Rate 21.45% 23.74% 23.36% 18.00% 12.35% 22.55% 11.41% -
Total Cost 464,910 419,974 429,827 373,546 373,345 337,203 329,623 5.89%
-
Net Worth 618,664 581,860 547,924 517,199 474,825 442,551 425,243 6.44%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 27,598 22,998 16,115 16,234 11,637 11,769 19,112 6.31%
Div Payout % 42.17% 38.01% 30.89% 38.94% 26.42% 25.25% 24.20% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 618,664 581,860 547,924 517,199 474,825 442,551 425,243 6.44%
NOSH 229,986 229,984 230,220 231,927 232,757 235,399 238,900 -0.63%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 12.34% 12.59% 10.82% 10.04% 10.55% 12.14% 19.33% -
ROE 10.58% 10.40% 9.52% 8.06% 9.28% 10.53% 18.57% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 230.61 208.92 209.36 179.04 179.32 163.05 171.03 5.10%
EPS 28.50 26.32 22.69 18.11 18.99 20.03 33.55 -2.68%
DPS 12.00 10.00 7.00 7.00 5.00 5.00 8.00 6.98%
NAPS 2.69 2.53 2.38 2.23 2.04 1.88 1.78 7.12%
Adjusted Per Share Value based on latest NOSH - 232,085
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 241.07 218.40 219.09 188.74 189.72 174.46 185.72 4.44%
EPS 29.75 27.51 23.71 18.95 20.02 21.19 35.89 -3.07%
DPS 12.54 10.45 7.33 7.38 5.29 5.35 8.69 6.30%
NAPS 2.8121 2.6448 2.4906 2.3509 2.1583 2.0116 1.9329 6.44%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 2.10 1.38 1.06 1.17 1.21 1.53 2.52 -
P/RPS 0.91 0.66 0.51 0.65 0.67 0.94 1.47 -7.67%
P/EPS 7.38 5.24 4.68 6.51 6.39 7.73 7.62 -0.53%
EY 13.55 19.07 21.38 15.36 15.64 12.94 13.12 0.53%
DY 5.71 7.25 6.60 5.98 4.13 3.27 3.17 10.30%
P/NAPS 0.78 0.55 0.45 0.52 0.59 0.81 1.42 -9.49%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 24/02/11 25/02/10 19/02/09 28/02/08 26/02/07 21/02/06 22/02/05 -
Price 1.93 1.40 1.11 1.21 1.42 1.50 2.54 -
P/RPS 0.84 0.67 0.53 0.68 0.79 0.92 1.49 -9.10%
P/EPS 6.78 5.32 4.90 6.73 7.50 7.58 7.68 -2.05%
EY 14.75 18.79 20.41 14.86 13.33 13.20 13.01 2.11%
DY 6.22 7.14 6.31 5.79 3.52 3.33 3.15 12.00%
P/NAPS 0.72 0.55 0.47 0.54 0.70 0.80 1.43 -10.80%

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