[WTHORSE] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.95%
YoY- 7.43%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 516,667 466,326 455,174 415,133 399,446 393,735 380,630 5.22%
PBT 90,754 65,866 59,591 49,381 49,338 83,782 64,686 5.80%
Tax -21,905 -14,815 -11,984 -8,780 -11,544 -10,230 -6,710 21.78%
NP 68,849 51,051 47,607 40,601 37,794 73,552 57,976 2.90%
-
NP to SH 68,849 51,051 47,607 40,601 37,794 73,552 57,976 2.90%
-
Tax Rate 24.14% 22.49% 20.11% 17.78% 23.40% 12.21% 10.37% -
Total Cost 447,818 415,275 407,567 374,532 361,652 320,183 322,654 5.61%
-
Net Worth 599,880 554,523 519,073 465,353 450,833 433,493 379,963 7.90%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 22,989 16,115 16,245 23,278 4,696 19,076 - -
Div Payout % 33.39% 31.57% 34.13% 57.33% 12.43% 25.94% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 599,880 554,523 519,073 465,353 450,833 433,493 379,963 7.90%
NOSH 229,839 230,092 231,729 232,676 234,808 238,183 238,970 -0.64%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 13.33% 10.95% 10.46% 9.78% 9.46% 18.68% 15.23% -
ROE 11.48% 9.21% 9.17% 8.72% 8.38% 16.97% 15.26% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 224.79 202.67 196.42 178.42 170.12 165.31 159.28 5.90%
EPS 29.96 22.19 20.54 17.45 16.10 30.88 24.26 3.57%
DPS 10.00 7.00 7.00 10.00 2.00 8.00 0.00 -
NAPS 2.61 2.41 2.24 2.00 1.92 1.82 1.59 8.60%
Adjusted Per Share Value based on latest NOSH - 232,676
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 234.85 211.97 206.90 188.70 181.57 178.97 173.01 5.22%
EPS 31.29 23.21 21.64 18.46 17.18 33.43 26.35 2.90%
DPS 10.45 7.33 7.38 10.58 2.13 8.67 0.00 -
NAPS 2.7267 2.5206 2.3594 2.1152 2.0492 1.9704 1.7271 7.90%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.50 1.25 1.18 1.41 1.38 2.17 1.80 -
P/RPS 0.67 0.62 0.60 0.79 0.81 1.31 1.13 -8.33%
P/EPS 5.01 5.63 5.74 8.08 8.57 7.03 7.42 -6.33%
EY 19.97 17.75 17.41 12.38 11.66 14.23 13.48 6.76%
DY 6.67 5.60 5.93 7.09 1.45 3.69 0.00 -
P/NAPS 0.57 0.52 0.53 0.71 0.72 1.19 1.13 -10.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 20/08/09 22/08/08 22/08/07 23/08/06 22/08/05 19/08/04 -
Price 1.59 1.31 1.16 1.30 1.25 1.99 1.85 -
P/RPS 0.71 0.65 0.59 0.73 0.73 1.20 1.16 -7.85%
P/EPS 5.31 5.90 5.65 7.45 7.77 6.44 7.63 -5.86%
EY 18.84 16.94 17.71 13.42 12.88 15.52 13.11 6.22%
DY 6.29 5.34 6.03 7.69 1.60 4.02 0.00 -
P/NAPS 0.61 0.54 0.52 0.65 0.65 1.09 1.16 -10.15%

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