[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 66.34%
YoY- 31.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 455,852 435,882 389,215 394,076 342,992 368,732 302,658 7.05%
PBT 51,955 39,728 50,701 63,477 48,193 51,968 35,269 6.66%
Tax -12,374 -9,221 -11,735 -14,222 -10,661 -13,018 -6,836 10.38%
NP 39,581 30,507 38,966 49,255 37,532 38,950 28,433 5.66%
-
NP to SH 39,581 30,507 38,966 49,255 37,532 38,950 28,433 5.66%
-
Tax Rate 23.82% 23.21% 23.15% 22.40% 22.12% 25.05% 19.38% -
Total Cost 416,271 405,375 350,249 344,821 305,460 329,782 274,225 7.19%
-
Net Worth 697,543 675,380 645,984 618,561 570,339 536,284 464,029 7.02%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 11,472 11,486 11,494 16,096 27,597 16,181 11,600 -0.18%
Div Payout % 28.99% 37.65% 29.50% 32.68% 73.53% 41.54% 40.80% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 697,543 675,380 645,984 618,561 570,339 536,284 464,029 7.02%
NOSH 229,455 229,721 229,887 229,948 229,975 231,157 232,014 -0.18%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 8.68% 7.00% 10.01% 12.50% 10.94% 10.56% 9.39% -
ROE 5.67% 4.52% 6.03% 7.96% 6.58% 7.26% 6.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 198.67 189.74 169.31 171.38 149.14 159.52 130.45 7.25%
EPS 17.25 13.28 16.95 21.42 16.32 16.85 12.30 5.79%
DPS 5.00 5.00 5.00 7.00 12.00 7.00 5.00 0.00%
NAPS 3.04 2.94 2.81 2.69 2.48 2.32 2.00 7.22%
Adjusted Per Share Value based on latest NOSH - 230,023
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 207.21 198.13 176.92 179.13 155.91 167.61 137.57 7.05%
EPS 17.99 13.87 17.71 22.39 17.06 17.70 12.92 5.66%
DPS 5.21 5.22 5.22 7.32 12.54 7.36 5.27 -0.19%
NAPS 3.1707 3.0699 2.9363 2.8116 2.5925 2.4377 2.1092 7.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.80 1.65 1.70 1.71 1.34 1.06 1.16 -
P/RPS 0.91 0.87 1.00 1.00 0.90 0.66 0.89 0.37%
P/EPS 10.43 12.42 10.03 7.98 8.21 6.29 9.47 1.62%
EY 9.58 8.05 9.97 12.53 12.18 15.90 10.56 -1.60%
DY 2.78 3.03 2.94 4.09 8.96 6.60 4.31 -7.04%
P/NAPS 0.59 0.56 0.60 0.64 0.54 0.46 0.58 0.28%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 21/11/12 18/11/11 25/11/10 18/11/09 19/11/08 21/11/07 -
Price 1.79 1.65 1.72 1.80 1.33 1.05 1.20 -
P/RPS 0.90 0.87 1.02 1.05 0.89 0.66 0.92 -0.36%
P/EPS 10.38 12.42 10.15 8.40 8.15 6.23 9.79 0.97%
EY 9.64 8.05 9.85 11.90 12.27 16.05 10.21 -0.95%
DY 2.79 3.03 2.91 3.89 9.02 6.67 4.17 -6.47%
P/NAPS 0.59 0.56 0.61 0.67 0.54 0.45 0.60 -0.27%

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