[WTHORSE] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 31.08%
YoY- -6.1%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 148,727 131,118 139,337 124,432 134,502 108,366 112,290 4.79%
PBT 10,990 15,528 24,845 20,960 23,288 14,581 14,517 -4.52%
Tax -2,533 -3,638 -5,201 -4,704 -5,976 -2,625 -1,345 11.11%
NP 8,457 11,890 19,644 16,256 17,312 11,956 13,172 -7.11%
-
NP to SH 8,457 11,890 19,644 16,256 17,312 11,956 13,172 -7.11%
-
Tax Rate 23.05% 23.43% 20.93% 22.44% 25.66% 18.00% 9.26% -
Total Cost 140,270 119,228 119,693 108,176 117,190 96,410 99,118 5.95%
-
Net Worth 675,640 646,245 618,763 570,224 462,627 463,877 461,602 6.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,490 11,499 16,101 11,496 - - - -
Div Payout % 135.87% 96.71% 81.97% 70.72% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 675,640 646,245 618,763 570,224 462,627 463,877 461,602 6.54%
NOSH 229,809 229,980 230,023 229,929 231,313 231,938 233,132 -0.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.69% 9.07% 14.10% 13.06% 12.87% 11.03% 11.73% -
ROE 1.25% 1.84% 3.17% 2.85% 3.74% 2.58% 2.85% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 64.72 57.01 60.58 54.12 58.15 46.72 48.17 5.04%
EPS 3.68 5.17 8.54 7.07 7.53 5.17 5.65 -6.89%
DPS 5.00 5.00 7.00 5.00 0.00 0.00 0.00 -
NAPS 2.94 2.81 2.69 2.48 2.00 2.00 1.98 6.80%
Adjusted Per Share Value based on latest NOSH - 229,929
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 67.60 59.60 63.34 56.56 61.14 49.26 51.04 4.79%
EPS 3.84 5.40 8.93 7.39 7.87 5.43 5.99 -7.13%
DPS 5.22 5.23 7.32 5.23 0.00 0.00 0.00 -
NAPS 3.0711 2.9375 2.8126 2.5919 2.1029 2.1085 2.0982 6.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.70 1.71 1.34 1.06 1.16 1.17 -
P/RPS 2.55 2.98 2.82 2.48 1.82 2.48 2.43 0.80%
P/EPS 44.84 32.88 20.02 18.95 14.16 22.50 20.71 13.72%
EY 2.23 3.04 4.99 5.28 7.06 4.44 4.83 -12.07%
DY 3.03 2.94 4.09 3.73 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.64 0.54 0.53 0.58 0.59 -0.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 25/11/10 18/11/09 19/11/08 21/11/07 22/11/06 -
Price 1.65 1.72 1.80 1.33 1.05 1.20 1.25 -
P/RPS 2.55 3.02 2.97 2.46 1.81 2.57 2.60 -0.32%
P/EPS 44.84 33.27 21.08 18.81 14.03 23.28 22.12 12.48%
EY 2.23 3.01 4.74 5.32 7.13 4.30 4.52 -11.09%
DY 3.03 2.91 3.89 3.76 0.00 0.00 0.00 -
P/NAPS 0.56 0.61 0.67 0.54 0.53 0.60 0.63 -1.94%

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