[WTHORSE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -9.33%
YoY- -64.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 186,365 216,985 190,962 150,156 140,826 136,287 137,496 5.19%
PBT 21,570 15,265 21,641 9,044 20,682 19,848 31,162 -5.94%
Tax 388 -1,100 -13,040 -1,376 954 -3,650 -8,180 -
NP 21,958 14,165 8,601 7,668 21,636 16,198 22,982 -0.75%
-
NP to SH 21,958 14,165 8,601 7,668 21,636 16,198 22,982 -0.75%
-
Tax Rate -1.80% 7.21% 60.26% 15.21% -4.61% 18.39% 26.25% -
Total Cost 164,407 202,820 182,361 142,488 119,190 120,089 114,514 6.20%
-
Net Worth 761,368 739,223 688,191 459,274 459,377 460,162 459,731 8.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,466 11,478 11,469 11,481 11,484 11,504 11,493 -0.03%
Div Payout % 52.22% 81.04% 133.35% 149.74% 53.08% 71.02% 50.01% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 761,368 739,223 688,191 459,274 459,377 460,162 459,731 8.76%
NOSH 229,327 229,572 229,397 229,637 229,688 230,081 229,865 -0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.78% 6.53% 4.50% 5.11% 15.36% 11.89% 16.71% -
ROE 2.88% 1.92% 1.25% 1.67% 4.71% 3.52% 5.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 81.27 94.52 83.25 65.39 61.31 59.23 59.82 5.23%
EPS 9.57 6.17 3.75 3.34 9.42 7.05 9.99 -0.71%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 3.32 3.22 3.00 2.00 2.00 2.00 2.00 8.80%
Adjusted Per Share Value based on latest NOSH - 229,637
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 77.65 90.41 79.57 62.57 58.68 56.79 57.29 5.19%
EPS 9.15 5.90 3.58 3.20 9.01 6.75 9.58 -0.76%
DPS 4.78 4.78 4.78 4.78 4.79 4.79 4.79 -0.03%
NAPS 3.1724 3.0801 2.8675 1.9136 1.9141 1.9173 1.9155 8.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.29 2.00 1.87 1.62 1.67 2.10 1.38 -
P/RPS 2.82 2.12 2.25 2.48 2.72 3.55 2.31 3.37%
P/EPS 23.92 32.41 49.87 48.51 17.73 29.83 13.80 9.59%
EY 4.18 3.09 2.01 2.06 5.64 3.35 7.24 -8.74%
DY 2.18 2.50 2.67 3.09 2.99 2.38 3.62 -8.10%
P/NAPS 0.69 0.62 0.62 0.81 0.84 1.05 0.69 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 24/02/11 25/02/10 -
Price 2.17 2.15 1.89 1.61 1.75 1.93 1.40 -
P/RPS 2.67 2.27 2.27 2.46 2.85 3.26 2.34 2.22%
P/EPS 22.66 34.85 50.41 48.22 18.58 27.41 14.00 8.35%
EY 4.41 2.87 1.98 2.07 5.38 3.65 7.14 -7.71%
DY 2.30 2.33 2.65 3.11 2.86 2.59 3.57 -7.06%
P/NAPS 0.65 0.67 0.63 0.81 0.88 0.97 0.70 -1.22%

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