[WTHORSE] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.8%
YoY- -29.06%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 184,869 188,404 164,426 158,496 139,748 139,277 117,555 7.83%
PBT 21,229 20,096 19,926 13,027 18,346 22,163 16,044 4.77%
Tax -5,135 -6,080 -4,625 -3,013 -4,229 -4,994 -3,642 5.89%
NP 16,094 14,016 15,301 10,014 14,117 17,169 12,402 4.43%
-
NP to SH 16,094 14,016 15,301 10,014 14,117 17,169 12,402 4.43%
-
Tax Rate 24.19% 30.25% 23.21% 23.13% 23.05% 22.53% 22.70% -
Total Cost 168,775 174,388 149,125 148,482 125,631 122,108 105,153 8.20%
-
Net Worth 761,140 718,004 685,906 668,365 634,575 599,880 554,523 5.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 761,140 718,004 685,906 668,365 634,575 599,880 554,523 5.41%
NOSH 229,259 229,394 229,400 229,678 229,918 229,839 230,092 -0.06%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.71% 7.44% 9.31% 6.32% 10.10% 12.33% 10.55% -
ROE 2.11% 1.95% 2.23% 1.50% 2.22% 2.86% 2.24% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 80.64 82.13 71.68 69.01 60.78 60.60 51.09 7.89%
EPS 7.02 6.11 6.67 4.36 6.14 7.47 5.39 4.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.32 3.13 2.99 2.91 2.76 2.61 2.41 5.48%
Adjusted Per Share Value based on latest NOSH - 229,678
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 84.03 85.64 74.74 72.04 63.52 63.31 53.43 7.83%
EPS 7.32 6.37 6.96 4.55 6.42 7.80 5.64 4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4597 3.2637 3.1178 3.038 2.8844 2.7267 2.5206 5.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.40 2.24 1.71 1.66 1.88 1.50 1.25 -
P/RPS 2.98 2.73 2.39 2.41 3.09 2.48 2.45 3.31%
P/EPS 34.19 36.66 25.64 38.07 30.62 20.08 23.19 6.68%
EY 2.92 2.73 3.90 2.63 3.27 4.98 4.31 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.57 0.57 0.68 0.57 0.52 5.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 28/08/14 23/08/13 29/08/12 19/08/11 19/08/10 20/08/09 -
Price 2.20 2.25 1.68 1.67 1.75 1.59 1.31 -
P/RPS 2.73 2.74 2.34 2.42 2.88 2.62 2.56 1.07%
P/EPS 31.34 36.82 25.19 38.30 28.50 21.29 24.30 4.32%
EY 3.19 2.72 3.97 2.61 3.51 4.70 4.11 -4.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.72 0.56 0.57 0.63 0.61 0.54 3.39%

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