[WTHORSE] YoY 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- 39.77%
YoY- -8.36%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 158,496 139,748 139,277 117,555 132,191 104,576 107,314 6.70%
PBT 13,027 18,346 22,163 16,044 18,538 12,082 12,951 0.09%
Tax -3,013 -4,229 -4,994 -3,642 -5,005 -2,528 -1,281 15.30%
NP 10,014 14,117 17,169 12,402 13,533 9,554 11,670 -2.51%
-
NP to SH 10,014 14,117 17,169 12,402 13,533 9,554 11,670 -2.51%
-
Tax Rate 23.13% 23.05% 22.53% 22.70% 27.00% 20.92% 9.89% -
Total Cost 148,482 125,631 122,108 105,153 118,658 95,022 95,644 7.59%
-
Net Worth 668,365 634,575 599,880 554,523 519,073 465,353 450,833 6.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - 16,221 11,633 4,696 -
Div Payout % - - - - 119.86% 121.77% 40.24% -
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 668,365 634,575 599,880 554,523 519,073 465,353 450,833 6.77%
NOSH 229,678 229,918 229,839 230,092 231,729 232,676 234,808 -0.36%
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 6.32% 10.10% 12.33% 10.55% 10.24% 9.14% 10.87% -
ROE 1.50% 2.22% 2.86% 2.24% 2.61% 2.05% 2.59% -
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 69.01 60.78 60.60 51.09 57.05 44.94 45.70 7.10%
EPS 4.36 6.14 7.47 5.39 5.84 4.12 4.97 -2.15%
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 72.04 63.52 63.31 53.43 60.09 47.53 48.78 6.70%
EPS 4.55 6.42 7.80 5.64 6.15 4.34 5.30 -2.50%
DPS 0.00 0.00 0.00 0.00 7.37 5.29 2.13 -
NAPS 3.038 2.8844 2.7267 2.5206 2.3594 2.1152 2.0492 6.77%
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 2.41 3.09 2.48 2.45 2.07 3.14 3.02 -3.68%
P/EPS 38.07 30.62 20.08 23.19 20.21 34.34 27.77 5.39%
EY 2.63 3.27 4.98 4.31 4.95 2.91 3.60 -5.09%
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 2.42 2.88 2.62 2.56 2.03 2.89 2.74 -2.04%
P/EPS 38.30 28.50 21.29 24.30 19.86 31.66 25.15 7.25%
EY 2.61 3.51 4.70 4.11 5.03 3.16 3.98 -6.78%
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