[WTHORSE] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -9.42%
YoY- -48.62%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 466,326 455,174 415,133 399,446 393,735 380,630 280,842 8.81%
PBT 65,866 59,591 49,381 49,338 83,782 64,686 40,783 8.30%
Tax -14,815 -11,984 -8,780 -11,544 -10,230 -6,710 -5,252 18.84%
NP 51,051 47,607 40,601 37,794 73,552 57,976 35,531 6.22%
-
NP to SH 51,051 47,607 40,601 37,794 73,552 57,976 35,531 6.22%
-
Tax Rate 22.49% 20.11% 17.78% 23.40% 12.21% 10.37% 12.88% -
Total Cost 415,275 407,567 374,532 361,652 320,183 322,654 245,311 9.16%
-
Net Worth 554,523 519,073 465,353 450,833 433,493 379,963 330,864 8.97%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,115 16,245 23,278 4,696 19,076 - 7,192 14.37%
Div Payout % 31.57% 34.13% 57.33% 12.43% 25.94% - 20.24% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 554,523 519,073 465,353 450,833 433,493 379,963 330,864 8.97%
NOSH 230,092 231,729 232,676 234,808 238,183 238,970 239,757 -0.68%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.95% 10.46% 9.78% 9.46% 18.68% 15.23% 12.65% -
ROE 9.21% 9.17% 8.72% 8.38% 16.97% 15.26% 10.74% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 202.67 196.42 178.42 170.12 165.31 159.28 117.14 9.55%
EPS 22.19 20.54 17.45 16.10 30.88 24.26 14.82 6.95%
DPS 7.00 7.00 10.00 2.00 8.00 0.00 3.00 15.15%
NAPS 2.41 2.24 2.00 1.92 1.82 1.59 1.38 9.72%
Adjusted Per Share Value based on latest NOSH - 234,808
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 211.97 206.90 188.70 181.57 178.97 173.01 127.66 8.81%
EPS 23.21 21.64 18.46 17.18 33.43 26.35 16.15 6.22%
DPS 7.33 7.38 10.58 2.13 8.67 0.00 3.27 14.38%
NAPS 2.5206 2.3594 2.1152 2.0492 1.9704 1.7271 1.5039 8.97%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.25 1.18 1.41 1.38 2.17 1.80 1.57 -
P/RPS 0.62 0.60 0.79 0.81 1.31 1.13 1.34 -12.04%
P/EPS 5.63 5.74 8.08 8.57 7.03 7.42 10.59 -9.98%
EY 17.75 17.41 12.38 11.66 14.23 13.48 9.44 11.08%
DY 5.60 5.93 7.09 1.45 3.69 0.00 1.91 19.61%
P/NAPS 0.52 0.53 0.71 0.72 1.19 1.13 1.14 -12.25%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/09 22/08/08 22/08/07 23/08/06 22/08/05 19/08/04 21/08/03 -
Price 1.31 1.16 1.30 1.25 1.99 1.85 1.59 -
P/RPS 0.65 0.59 0.73 0.73 1.20 1.16 1.36 -11.56%
P/EPS 5.90 5.65 7.45 7.77 6.44 7.63 10.73 -9.47%
EY 16.94 17.71 13.42 12.88 15.52 13.11 9.32 10.46%
DY 5.34 6.03 7.69 1.60 4.02 0.00 1.89 18.88%
P/NAPS 0.54 0.52 0.65 0.65 1.09 1.16 1.15 -11.82%

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