[WTHORSE] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 139.77%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 287,155 258,097 254,739 218,560 234,230 194,292 196,546 6.51%
PBT 28,738 35,173 38,632 27,232 28,680 20,688 21,554 4.90%
Tax -6,688 -8,097 -9,021 -5,957 -7,042 -4,211 -2,358 18.95%
NP 22,050 27,076 29,611 21,275 21,638 16,477 19,196 2.33%
-
NP to SH 22,050 27,076 29,611 21,275 21,638 16,477 19,196 2.33%
-
Tax Rate 23.27% 23.02% 23.35% 21.88% 24.55% 20.35% 10.94% -
Total Cost 265,105 231,021 225,128 197,285 212,592 177,815 177,350 6.92%
-
Net Worth 668,390 634,378 600,036 554,300 519,497 465,309 451,117 6.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 16,234 11,632 4,699 -
Div Payout % - - - - 75.03% 70.60% 24.48% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 668,390 634,378 600,036 554,300 519,497 465,309 451,117 6.76%
NOSH 229,687 229,847 229,899 230,000 231,918 232,654 234,957 -0.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.68% 10.49% 11.62% 9.73% 9.24% 8.48% 9.77% -
ROE 3.30% 4.27% 4.93% 3.84% 4.17% 3.54% 4.26% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 125.02 112.29 110.80 95.03 101.00 83.51 83.65 6.92%
EPS 9.60 11.78 12.88 9.25 9.33 7.11 8.17 2.72%
DPS 0.00 0.00 0.00 0.00 7.00 5.00 2.00 -
NAPS 2.91 2.76 2.61 2.41 2.24 2.00 1.92 7.16%
Adjusted Per Share Value based on latest NOSH - 230,092
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 130.53 117.32 115.79 99.35 106.47 88.31 89.34 6.51%
EPS 10.02 12.31 13.46 9.67 9.84 7.49 8.73 2.32%
DPS 0.00 0.00 0.00 0.00 7.38 5.29 2.14 -
NAPS 3.0381 2.8835 2.7274 2.5195 2.3614 2.115 2.0505 6.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.66 1.88 1.50 1.25 1.18 1.41 1.38 -
P/RPS 1.33 1.67 1.35 1.32 1.17 1.69 1.65 -3.52%
P/EPS 17.29 15.96 11.65 13.51 12.65 19.91 16.89 0.39%
EY 5.78 6.27 8.59 7.40 7.91 5.02 5.92 -0.39%
DY 0.00 0.00 0.00 0.00 5.93 3.55 1.45 -
P/NAPS 0.57 0.68 0.57 0.52 0.53 0.71 0.72 -3.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 19/08/11 19/08/10 20/08/09 22/08/08 22/08/07 23/08/06 -
Price 1.67 1.75 1.59 1.31 1.16 1.30 1.25 -
P/RPS 1.34 1.56 1.43 1.38 1.15 1.56 1.49 -1.75%
P/EPS 17.40 14.86 12.34 14.16 12.43 18.36 15.30 2.16%
EY 5.75 6.73 8.10 7.06 8.04 5.45 6.54 -2.12%
DY 0.00 0.00 0.00 0.00 6.03 3.85 1.60 -
P/NAPS 0.57 0.63 0.61 0.54 0.52 0.65 0.65 -2.16%

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