[WTHORSE] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.0%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 140,826 136,287 137,496 113,264 112,578 108,551 102,340 5.46%
PBT 20,682 19,848 31,162 15,346 15,575 14,176 13,115 7.88%
Tax 954 -3,650 -8,180 -2,882 -2,317 -2,502 -7,236 -
NP 21,636 16,198 22,982 12,464 13,258 11,674 5,879 24.24%
-
NP to SH 21,636 16,198 22,982 12,464 13,258 11,674 5,879 24.24%
-
Tax Rate -4.61% 18.39% 26.25% 18.78% 14.88% 17.65% 55.17% -
Total Cost 119,190 120,089 114,514 100,800 99,320 96,877 96,461 3.58%
-
Net Worth 459,377 460,162 459,731 460,456 464,170 465,786 235,202 11.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 11,484 11,504 11,493 16,115 16,245 11,644 - -
Div Payout % 53.08% 71.02% 50.01% 129.30% 122.54% 99.75% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 459,377 460,162 459,731 460,456 464,170 465,786 235,202 11.79%
NOSH 229,688 230,081 229,865 230,228 232,085 232,893 235,202 -0.39%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.36% 11.89% 16.71% 11.00% 11.78% 10.75% 5.74% -
ROE 4.71% 3.52% 5.00% 2.71% 2.86% 2.51% 2.50% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 61.31 59.23 59.82 49.20 48.51 46.61 43.51 5.87%
EPS 9.42 7.05 9.99 5.42 5.76 5.03 2.53 24.48%
DPS 5.00 5.00 5.00 7.00 7.00 5.00 0.00 -
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 1.00 12.24%
Adjusted Per Share Value based on latest NOSH - 230,228
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.01 61.95 62.50 51.48 51.17 49.34 46.52 5.46%
EPS 9.83 7.36 10.45 5.67 6.03 5.31 2.67 24.25%
DPS 5.22 5.23 5.22 7.33 7.38 5.29 0.00 -
NAPS 2.0881 2.0916 2.0897 2.093 2.1099 2.1172 1.0691 11.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.67 2.10 1.38 1.06 1.17 1.21 1.53 -
P/RPS 2.72 3.55 2.31 2.15 2.41 2.60 3.52 -4.20%
P/EPS 17.73 29.83 13.80 19.58 20.48 24.14 61.21 -18.65%
EY 5.64 3.35 7.24 5.11 4.88 4.14 1.63 22.97%
DY 2.99 2.38 3.62 6.60 5.98 4.13 0.00 -
P/NAPS 0.84 1.05 0.69 0.53 0.59 0.61 1.53 -9.50%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 24/02/11 25/02/10 19/02/09 28/02/08 26/02/07 21/02/06 -
Price 1.75 1.93 1.40 1.11 1.21 1.42 1.50 -
P/RPS 2.85 3.26 2.34 2.26 2.49 3.05 3.45 -3.13%
P/EPS 18.58 27.41 14.00 20.50 21.18 28.33 60.01 -17.74%
EY 5.38 3.65 7.14 4.88 4.72 3.53 1.67 21.51%
DY 2.86 2.59 3.57 6.31 5.79 3.52 0.00 -
P/NAPS 0.88 0.97 0.70 0.56 0.61 0.71 1.50 -8.50%

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