[WTHORSE] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -80.14%
YoY- -7.12%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 203,140 169,128 143,816 128,659 118,349 115,462 101,005 12.34%
PBT 22,539 20,162 16,577 15,711 16,826 16,469 11,188 12.37%
Tax -5,469 -5,007 -4,101 -3,675 -3,867 -4,027 -2,315 15.39%
NP 17,070 15,155 12,476 12,036 12,959 12,442 8,873 11.51%
-
NP to SH 17,070 15,155 12,476 12,036 12,959 12,442 8,873 11.51%
-
Tax Rate 24.26% 24.83% 24.74% 23.39% 22.98% 24.45% 20.69% -
Total Cost 186,070 153,973 131,340 116,623 105,390 103,020 92,132 12.42%
-
Net Worth 757,137 715,334 683,427 668,411 631,866 593,352 556,286 5.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 757,137 715,334 683,427 668,411 631,866 593,352 556,286 5.26%
NOSH 229,435 229,273 229,338 229,694 229,769 229,981 229,870 -0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.40% 8.96% 8.67% 9.35% 10.95% 10.78% 8.78% -
ROE 2.25% 2.12% 1.83% 1.80% 2.05% 2.10% 1.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 88.54 73.77 62.71 56.01 51.51 50.20 43.94 12.38%
EPS 7.44 6.61 5.44 5.24 5.64 5.41 3.86 11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.12 2.98 2.91 2.75 2.58 2.42 5.30%
Adjusted Per Share Value based on latest NOSH - 229,694
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 92.34 76.88 65.37 58.48 53.80 52.48 45.91 12.34%
EPS 7.76 6.89 5.67 5.47 5.89 5.66 4.03 11.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4415 3.2515 3.1065 3.0382 2.8721 2.6971 2.5286 5.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.22 2.04 1.62 1.68 1.94 1.44 1.10 -
P/RPS 2.51 2.77 2.58 3.00 3.77 2.87 2.50 0.06%
P/EPS 29.84 30.86 29.78 32.06 34.40 26.62 28.50 0.76%
EY 3.35 3.24 3.36 3.12 2.91 3.76 3.51 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.54 0.58 0.71 0.56 0.45 6.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 29/05/13 17/05/12 20/05/11 12/05/10 19/05/09 -
Price 2.27 2.26 1.70 1.69 1.99 1.54 1.26 -
P/RPS 2.56 3.06 2.71 3.02 3.86 3.07 2.87 -1.88%
P/EPS 30.51 34.19 31.25 32.25 35.28 28.47 32.64 -1.11%
EY 3.28 2.92 3.20 3.10 2.83 3.51 3.06 1.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.57 0.58 0.72 0.60 0.52 4.82%

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