[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.91%
YoY- -20.89%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 548,215 455,852 435,882 389,215 394,076 342,992 368,732 6.83%
PBT 61,094 51,955 39,728 50,701 63,477 48,193 51,968 2.73%
Tax -16,024 -12,374 -9,221 -11,735 -14,222 -10,661 -13,018 3.52%
NP 45,070 39,581 30,507 38,966 49,255 37,532 38,950 2.46%
-
NP to SH 45,070 39,581 30,507 38,966 49,255 37,532 38,950 2.46%
-
Tax Rate 26.23% 23.82% 23.21% 23.15% 22.40% 22.12% 25.05% -
Total Cost 503,145 416,271 405,375 350,249 344,821 305,460 329,782 7.29%
-
Net Worth 733,980 697,543 675,380 645,984 618,561 570,339 536,284 5.36%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 11,468 11,472 11,486 11,494 16,096 27,597 16,181 -5.57%
Div Payout % 25.45% 28.99% 37.65% 29.50% 32.68% 73.53% 41.54% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 733,980 697,543 675,380 645,984 618,561 570,339 536,284 5.36%
NOSH 229,368 229,455 229,721 229,887 229,948 229,975 231,157 -0.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.22% 8.68% 7.00% 10.01% 12.50% 10.94% 10.56% -
ROE 6.14% 5.67% 4.52% 6.03% 7.96% 6.58% 7.26% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 239.01 198.67 189.74 169.31 171.38 149.14 159.52 6.96%
EPS 19.65 17.25 13.28 16.95 21.42 16.32 16.85 2.59%
DPS 5.00 5.00 5.00 5.00 7.00 12.00 7.00 -5.45%
NAPS 3.20 3.04 2.94 2.81 2.69 2.48 2.32 5.50%
Adjusted Per Share Value based on latest NOSH - 229,980
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 228.42 189.94 181.62 162.17 164.20 142.91 153.64 6.82%
EPS 18.78 16.49 12.71 16.24 20.52 15.64 16.23 2.46%
DPS 4.78 4.78 4.79 4.79 6.71 11.50 6.74 -5.56%
NAPS 3.0583 2.9064 2.8141 2.6916 2.5773 2.3764 2.2345 5.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.17 1.80 1.65 1.70 1.71 1.34 1.06 -
P/RPS 0.91 0.91 0.87 1.00 1.00 0.90 0.66 5.49%
P/EPS 11.04 10.43 12.42 10.03 7.98 8.21 6.29 9.82%
EY 9.06 9.58 8.05 9.97 12.53 12.18 15.90 -8.94%
DY 2.30 2.78 3.03 2.94 4.09 8.96 6.60 -16.10%
P/NAPS 0.68 0.59 0.56 0.60 0.64 0.54 0.46 6.72%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 20/11/13 21/11/12 18/11/11 25/11/10 18/11/09 19/11/08 -
Price 2.15 1.79 1.65 1.72 1.80 1.33 1.05 -
P/RPS 0.90 0.90 0.87 1.02 1.05 0.89 0.66 5.30%
P/EPS 10.94 10.38 12.42 10.15 8.40 8.15 6.23 9.83%
EY 9.14 9.64 8.05 9.85 11.90 12.27 16.05 -8.95%
DY 2.33 2.79 3.03 2.91 3.89 9.02 6.67 -16.07%
P/NAPS 0.67 0.59 0.56 0.61 0.67 0.54 0.45 6.85%

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