[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 76.41%
YoY- -3.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 435,882 389,215 394,076 342,992 368,732 302,658 308,836 5.90%
PBT 39,728 50,701 63,477 48,193 51,968 35,269 36,072 1.62%
Tax -9,221 -11,735 -14,222 -10,661 -13,018 -6,836 -3,704 16.40%
NP 30,507 38,966 49,255 37,532 38,950 28,433 32,368 -0.98%
-
NP to SH 30,507 38,966 49,255 37,532 38,950 28,433 32,368 -0.98%
-
Tax Rate 23.21% 23.15% 22.40% 22.12% 25.05% 19.38% 10.27% -
Total Cost 405,375 350,249 344,821 305,460 329,782 274,225 276,468 6.58%
-
Net Worth 675,380 645,984 618,561 570,339 536,284 464,029 461,401 6.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,486 11,494 16,096 27,597 16,181 11,600 4,660 16.20%
Div Payout % 37.65% 29.50% 32.68% 73.53% 41.54% 40.80% 14.40% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 675,380 645,984 618,561 570,339 536,284 464,029 461,401 6.54%
NOSH 229,721 229,887 229,948 229,975 231,157 232,014 233,030 -0.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.00% 10.01% 12.50% 10.94% 10.56% 9.39% 10.48% -
ROE 4.52% 6.03% 7.96% 6.58% 7.26% 6.13% 7.02% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 189.74 169.31 171.38 149.14 159.52 130.45 132.53 6.15%
EPS 13.28 16.95 21.42 16.32 16.85 12.30 13.89 -0.74%
DPS 5.00 5.00 7.00 12.00 7.00 5.00 2.00 16.48%
NAPS 2.94 2.81 2.69 2.48 2.32 2.00 1.98 6.80%
Adjusted Per Share Value based on latest NOSH - 229,929
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 198.13 176.92 179.13 155.91 167.61 137.57 140.38 5.90%
EPS 13.87 17.71 22.39 17.06 17.70 12.92 14.71 -0.97%
DPS 5.22 5.22 7.32 12.54 7.36 5.27 2.12 16.18%
NAPS 3.0699 2.9363 2.8116 2.5925 2.4377 2.1092 2.0973 6.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.70 1.71 1.34 1.06 1.16 1.17 -
P/RPS 0.87 1.00 1.00 0.90 0.66 0.89 0.88 -0.19%
P/EPS 12.42 10.03 7.98 8.21 6.29 9.47 8.42 6.68%
EY 8.05 9.97 12.53 12.18 15.90 10.56 11.87 -6.26%
DY 3.03 2.94 4.09 8.96 6.60 4.31 1.71 9.99%
P/NAPS 0.56 0.60 0.64 0.54 0.46 0.58 0.59 -0.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 25/11/10 18/11/09 19/11/08 21/11/07 22/11/06 -
Price 1.65 1.72 1.80 1.33 1.05 1.20 1.25 -
P/RPS 0.87 1.02 1.05 0.89 0.66 0.92 0.94 -1.28%
P/EPS 12.42 10.15 8.40 8.15 6.23 9.79 9.00 5.50%
EY 8.05 9.85 11.90 12.27 16.05 10.21 11.11 -5.22%
DY 3.03 2.91 3.89 9.02 6.67 4.17 1.60 11.21%
P/NAPS 0.56 0.61 0.67 0.54 0.45 0.60 0.63 -1.94%

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