[WTHORSE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -31.97%
YoY- 0.15%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 514,636 473,396 461,848 404,020 408,156 358,864 356,928 6.28%
PBT 62,844 67,304 65,876 44,752 43,588 34,424 34,412 10.54%
Tax -14,700 -15,468 -16,108 -9,260 -8,148 -9,620 -4,308 22.67%
NP 48,144 51,836 49,768 35,492 35,440 24,804 30,104 8.13%
-
NP to SH 48,144 51,836 49,768 35,492 35,440 24,804 30,104 8.13%
-
Tax Rate 23.39% 22.98% 24.45% 20.69% 18.69% 27.95% 12.52% -
Total Cost 466,492 421,560 412,080 368,528 372,716 334,060 326,824 6.10%
-
Net Worth 668,411 631,866 593,352 556,286 521,858 465,191 444,504 7.02%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - 47,037 -
Div Payout % - - - - - - 156.25% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 668,411 631,866 593,352 556,286 521,858 465,191 444,504 7.02%
NOSH 229,694 229,769 229,981 229,870 231,937 232,595 235,187 -0.39%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.35% 10.95% 10.78% 8.78% 8.68% 6.91% 8.43% -
ROE 7.20% 8.20% 8.39% 6.38% 6.79% 5.33% 6.77% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 224.05 206.03 200.82 175.76 175.98 154.29 151.76 6.70%
EPS 20.96 22.56 21.64 15.44 15.28 10.68 12.80 8.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 2.91 2.75 2.58 2.42 2.25 2.00 1.89 7.45%
Adjusted Per Share Value based on latest NOSH - 229,870
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 214.43 197.25 192.44 168.34 170.07 149.53 148.72 6.28%
EPS 20.06 21.60 20.74 14.79 14.77 10.34 12.54 8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 19.60 -
NAPS 2.785 2.6328 2.4723 2.3179 2.1744 1.9383 1.8521 7.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.68 1.94 1.44 1.10 1.19 1.25 1.44 -
P/RPS 0.75 0.94 0.72 0.63 0.68 0.81 0.95 -3.85%
P/EPS 8.02 8.60 6.65 7.12 7.79 11.72 11.25 -5.47%
EY 12.48 11.63 15.03 14.04 12.84 8.53 8.89 5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.89 -
P/NAPS 0.58 0.71 0.56 0.45 0.53 0.63 0.76 -4.40%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 20/05/11 12/05/10 19/05/09 20/05/08 22/05/07 24/05/06 -
Price 1.69 1.99 1.54 1.26 1.29 1.50 1.41 -
P/RPS 0.75 0.97 0.77 0.72 0.73 0.97 0.93 -3.51%
P/EPS 8.06 8.82 7.12 8.16 8.44 14.07 11.02 -5.07%
EY 12.40 11.34 14.05 12.25 11.84 7.11 9.08 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 14.18 -
P/NAPS 0.58 0.72 0.60 0.52 0.57 0.75 0.75 -4.18%

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