[WTHORSE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 41.38%
YoY- 84.39%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 150,156 140,826 136,287 137,496 113,264 112,578 108,551 5.55%
PBT 9,044 20,682 19,848 31,162 15,346 15,575 14,176 -7.21%
Tax -1,376 954 -3,650 -8,180 -2,882 -2,317 -2,502 -9.47%
NP 7,668 21,636 16,198 22,982 12,464 13,258 11,674 -6.75%
-
NP to SH 7,668 21,636 16,198 22,982 12,464 13,258 11,674 -6.75%
-
Tax Rate 15.21% -4.61% 18.39% 26.25% 18.78% 14.88% 17.65% -
Total Cost 142,488 119,190 120,089 114,514 100,800 99,320 96,877 6.63%
-
Net Worth 459,274 459,377 460,162 459,731 460,456 464,170 465,786 -0.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 11,481 11,484 11,504 11,493 16,115 16,245 11,644 -0.23%
Div Payout % 149.74% 53.08% 71.02% 50.01% 129.30% 122.54% 99.75% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 459,274 459,377 460,162 459,731 460,456 464,170 465,786 -0.23%
NOSH 229,637 229,688 230,081 229,865 230,228 232,085 232,893 -0.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.11% 15.36% 11.89% 16.71% 11.00% 11.78% 10.75% -
ROE 1.67% 4.71% 3.52% 5.00% 2.71% 2.86% 2.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 65.39 61.31 59.23 59.82 49.20 48.51 46.61 5.79%
EPS 3.34 9.42 7.05 9.99 5.42 5.76 5.03 -6.59%
DPS 5.00 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 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 229,865
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.25 64.01 61.95 62.50 51.48 51.17 49.34 5.55%
EPS 3.49 9.83 7.36 10.45 5.67 6.03 5.31 -6.74%
DPS 5.22 5.22 5.23 5.22 7.33 7.38 5.29 -0.22%
NAPS 2.0876 2.0881 2.0916 2.0897 2.093 2.1099 2.1172 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.62 1.67 2.10 1.38 1.06 1.17 1.21 -
P/RPS 2.48 2.72 3.55 2.31 2.15 2.41 2.60 -0.78%
P/EPS 48.51 17.73 29.83 13.80 19.58 20.48 24.14 12.32%
EY 2.06 5.64 3.35 7.24 5.11 4.88 4.14 -10.97%
DY 3.09 2.99 2.38 3.62 6.60 5.98 4.13 -4.71%
P/NAPS 0.81 0.84 1.05 0.69 0.53 0.59 0.61 4.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 24/02/11 25/02/10 19/02/09 28/02/08 26/02/07 -
Price 1.61 1.75 1.93 1.40 1.11 1.21 1.42 -
P/RPS 2.46 2.85 3.26 2.34 2.26 2.49 3.05 -3.51%
P/EPS 48.22 18.58 27.41 14.00 20.50 21.18 28.33 9.26%
EY 2.07 5.38 3.65 7.14 4.88 4.72 3.53 -8.50%
DY 3.11 2.86 2.59 3.57 6.31 5.79 3.52 -2.04%
P/NAPS 0.81 0.88 0.97 0.70 0.56 0.61 0.71 2.21%

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