[WTHORSE] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 27.92%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 131,118 139,337 124,432 134,502 108,366 112,290 100,560 4.51%
PBT 15,528 24,845 20,960 23,288 14,581 14,517 14,669 0.95%
Tax -3,638 -5,201 -4,704 -5,976 -2,625 -1,345 -1,950 10.94%
NP 11,890 19,644 16,256 17,312 11,956 13,172 12,719 -1.11%
-
NP to SH 11,890 19,644 16,256 17,312 11,956 13,172 12,719 -1.11%
-
Tax Rate 23.43% 20.93% 22.44% 25.66% 18.00% 9.26% 13.29% -
Total Cost 119,228 119,693 108,176 117,190 96,410 99,118 87,841 5.22%
-
Net Worth 646,245 618,763 570,224 462,627 463,877 461,602 442,091 6.52%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 11,499 16,101 11,496 - - - - -
Div Payout % 96.71% 81.97% 70.72% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 646,245 618,763 570,224 462,627 463,877 461,602 442,091 6.52%
NOSH 229,980 230,023 229,929 231,313 231,938 233,132 236,412 -0.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.07% 14.10% 13.06% 12.87% 11.03% 11.73% 12.65% -
ROE 1.84% 3.17% 2.85% 3.74% 2.58% 2.85% 2.88% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 57.01 60.58 54.12 58.15 46.72 48.17 42.54 4.99%
EPS 5.17 8.54 7.07 7.53 5.17 5.65 5.38 -0.66%
DPS 5.00 7.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.69 2.48 2.00 2.00 1.98 1.87 7.01%
Adjusted Per Share Value based on latest NOSH - 231,313
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.60 63.34 56.56 61.14 49.26 51.04 45.71 4.51%
EPS 5.40 8.93 7.39 7.87 5.43 5.99 5.78 -1.12%
DPS 5.23 7.32 5.23 0.00 0.00 0.00 0.00 -
NAPS 2.9375 2.8126 2.5919 2.1029 2.1085 2.0982 2.0095 6.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.70 1.71 1.34 1.06 1.16 1.17 1.89 -
P/RPS 2.98 2.82 2.48 1.82 2.48 2.43 4.44 -6.42%
P/EPS 32.88 20.02 18.95 14.16 22.50 20.71 35.13 -1.09%
EY 3.04 4.99 5.28 7.06 4.44 4.83 2.85 1.08%
DY 2.94 4.09 3.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.54 0.53 0.58 0.59 1.01 -8.30%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 25/11/10 18/11/09 19/11/08 21/11/07 22/11/06 28/11/05 -
Price 1.72 1.80 1.33 1.05 1.20 1.25 1.60 -
P/RPS 3.02 2.97 2.46 1.81 2.57 2.60 3.76 -3.58%
P/EPS 33.27 21.08 18.81 14.03 23.28 22.12 29.74 1.88%
EY 3.01 4.74 5.32 7.13 4.30 4.52 3.36 -1.81%
DY 2.91 3.89 3.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.67 0.54 0.53 0.60 0.63 0.86 -5.56%

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