[WTHORSE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 20.92%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 586,038 530,041 530,363 480,488 481,996 415,236 417,387 5.81%
PBT 48,772 71,383 83,325 79,355 68,069 50,843 50,248 -0.49%
Tax -10,597 -10,781 -17,872 -18,841 -15,900 -9,153 -6,206 9.31%
NP 38,175 60,602 65,453 60,514 52,169 41,690 44,042 -2.35%
-
NP to SH 38,175 60,602 65,453 60,514 52,169 41,690 44,042 -2.35%
-
Tax Rate 21.73% 15.10% 21.45% 23.74% 23.36% 18.00% 12.35% -
Total Cost 547,863 469,439 464,910 419,974 429,827 373,546 373,345 6.59%
-
Net Worth 670,064 656,770 618,664 581,860 547,924 517,199 474,825 5.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 22,947 22,964 27,598 22,998 16,115 16,234 11,637 11.97%
Div Payout % 60.11% 37.89% 42.17% 38.01% 30.89% 38.94% 26.42% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 670,064 656,770 618,664 581,860 547,924 517,199 474,825 5.90%
NOSH 229,473 229,640 229,986 229,984 230,220 231,927 232,757 -0.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.51% 11.43% 12.34% 12.59% 10.82% 10.04% 10.55% -
ROE 5.70% 9.23% 10.58% 10.40% 9.52% 8.06% 9.28% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 255.38 230.81 230.61 208.92 209.36 179.04 179.32 6.06%
EPS 16.62 26.39 28.50 26.32 22.69 18.11 18.99 -2.19%
DPS 10.00 10.00 12.00 10.00 7.00 7.00 5.00 12.23%
NAPS 2.92 2.86 2.69 2.53 2.38 2.23 2.04 6.15%
Adjusted Per Share Value based on latest NOSH - 229,865
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 266.38 240.93 241.07 218.40 219.09 188.74 189.72 5.81%
EPS 17.35 27.55 29.75 27.51 23.71 18.95 20.02 -2.35%
DPS 10.43 10.44 12.54 10.45 7.33 7.38 5.29 11.96%
NAPS 3.0457 2.9853 2.8121 2.6448 2.4906 2.3509 2.1583 5.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.62 1.67 2.10 1.38 1.06 1.17 1.21 -
P/RPS 0.63 0.72 0.91 0.66 0.51 0.65 0.67 -1.01%
P/EPS 9.74 6.33 7.38 5.24 4.68 6.51 6.39 7.27%
EY 10.27 15.80 13.55 19.07 21.38 15.36 15.64 -6.76%
DY 6.17 5.99 5.71 7.25 6.60 5.98 4.13 6.91%
P/NAPS 0.55 0.58 0.78 0.55 0.45 0.52 0.59 -1.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 24/02/11 25/02/10 19/02/09 28/02/08 26/02/07 -
Price 1.61 1.75 1.93 1.40 1.11 1.21 1.42 -
P/RPS 0.63 0.76 0.84 0.67 0.53 0.68 0.79 -3.69%
P/EPS 9.68 6.63 6.78 5.32 4.90 6.73 7.50 4.34%
EY 10.33 15.08 14.75 18.79 20.41 14.86 13.33 -4.15%
DY 6.21 5.71 6.22 7.14 6.31 5.79 3.52 9.91%
P/NAPS 0.55 0.61 0.72 0.55 0.47 0.54 0.70 -3.93%

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