[WTHORSE] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.17%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 559,099 533,721 516,667 466,326 455,174 415,133 399,446 5.75%
PBT 64,948 79,865 90,754 65,866 59,591 49,381 49,338 4.68%
Tax -9,372 -16,947 -21,905 -14,815 -11,984 -8,780 -11,544 -3.41%
NP 55,576 62,918 68,849 51,051 47,607 40,601 37,794 6.63%
-
NP to SH 55,576 62,918 68,849 51,051 47,607 40,601 37,794 6.63%
-
Tax Rate 14.43% 21.22% 24.14% 22.49% 20.11% 17.78% 23.40% -
Total Cost 503,523 470,803 447,818 415,275 407,567 374,532 361,652 5.66%
-
Net Worth 668,365 634,575 599,880 554,523 519,073 465,353 450,833 6.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 22,983 27,605 22,989 16,115 16,245 23,278 4,696 30.26%
Div Payout % 41.36% 43.88% 33.39% 31.57% 34.13% 57.33% 12.43% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 668,365 634,575 599,880 554,523 519,073 465,353 450,833 6.77%
NOSH 229,678 229,918 229,839 230,092 231,729 232,676 234,808 -0.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.94% 11.79% 13.33% 10.95% 10.46% 9.78% 9.46% -
ROE 8.32% 9.91% 11.48% 9.21% 9.17% 8.72% 8.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 243.43 232.13 224.79 202.67 196.42 178.42 170.12 6.14%
EPS 24.20 27.37 29.96 22.19 20.54 17.45 16.10 7.02%
DPS 10.00 12.00 10.00 7.00 7.00 10.00 2.00 30.73%
NAPS 2.91 2.76 2.61 2.41 2.24 2.00 1.92 7.16%
Adjusted Per Share Value based on latest NOSH - 230,092
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 254.14 242.60 234.85 211.97 206.90 188.70 181.57 5.75%
EPS 25.26 28.60 31.29 23.21 21.64 18.46 17.18 6.62%
DPS 10.45 12.55 10.45 7.33 7.38 10.58 2.13 30.32%
NAPS 3.038 2.8844 2.7267 2.5206 2.3594 2.1152 2.0492 6.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.66 1.88 1.50 1.25 1.18 1.41 1.38 -
P/RPS 0.68 0.81 0.67 0.62 0.60 0.79 0.81 -2.87%
P/EPS 6.86 6.87 5.01 5.63 5.74 8.08 8.57 -3.63%
EY 14.58 14.56 19.97 17.75 17.41 12.38 11.66 3.79%
DY 6.02 6.38 6.67 5.60 5.93 7.09 1.45 26.74%
P/NAPS 0.57 0.68 0.57 0.52 0.53 0.71 0.72 -3.81%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 19/08/11 19/08/10 20/08/09 22/08/08 22/08/07 23/08/06 -
Price 1.67 1.75 1.59 1.31 1.16 1.30 1.25 -
P/RPS 0.69 0.75 0.71 0.65 0.59 0.73 0.73 -0.93%
P/EPS 6.90 6.39 5.31 5.90 5.65 7.45 7.77 -1.95%
EY 14.49 15.64 18.84 16.94 17.71 13.42 12.88 1.98%
DY 5.99 6.86 6.29 5.34 6.03 7.69 1.60 24.58%
P/NAPS 0.57 0.63 0.61 0.54 0.52 0.65 0.65 -2.16%

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