[WTHORSE] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -2.07%
YoY- -5.6%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 576,708 525,502 531,572 456,256 481,310 411,209 411,176 5.79%
PBT 60,410 70,548 94,639 63,538 68,298 49,445 49,186 3.48%
Tax -8,267 -15,384 -22,402 -13,543 -15,335 -10,060 -10,939 -4.55%
NP 52,143 55,164 72,237 49,995 52,963 39,385 38,247 5.29%
-
NP to SH 52,143 55,164 72,237 49,995 52,963 39,385 38,247 5.29%
-
Tax Rate 13.68% 21.81% 23.67% 21.31% 22.45% 20.35% 22.24% -
Total Cost 524,565 470,338 459,335 406,261 428,347 371,824 372,929 5.84%
-
Net Worth 675,640 646,245 618,763 570,224 462,627 463,877 461,602 6.54%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 22,974 23,003 27,594 27,612 16,245 23,278 4,696 30.26%
Div Payout % 44.06% 41.70% 38.20% 55.23% 30.67% 59.10% 12.28% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 675,640 646,245 618,763 570,224 462,627 463,877 461,602 6.54%
NOSH 229,809 229,980 230,023 229,929 231,313 231,938 233,132 -0.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.04% 10.50% 13.59% 10.96% 11.00% 9.58% 9.30% -
ROE 7.72% 8.54% 11.67% 8.77% 11.45% 8.49% 8.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 250.95 228.50 231.09 198.43 208.08 177.29 176.37 6.04%
EPS 22.69 23.99 31.40 21.74 22.90 16.98 16.41 5.54%
DPS 10.00 10.00 12.00 12.00 7.00 10.00 2.00 30.73%
NAPS 2.94 2.81 2.69 2.48 2.00 2.00 1.98 6.80%
Adjusted Per Share Value based on latest NOSH - 229,929
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 262.14 238.86 241.62 207.39 218.78 186.91 186.90 5.79%
EPS 23.70 25.07 32.84 22.73 24.07 17.90 17.39 5.29%
DPS 10.44 10.46 12.54 12.55 7.38 10.58 2.13 30.30%
NAPS 3.0711 2.9375 2.8126 2.5919 2.1029 2.1085 2.0982 6.54%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.65 1.70 1.71 1.34 1.06 1.16 1.17 -
P/RPS 0.66 0.74 0.74 0.68 0.51 0.65 0.66 0.00%
P/EPS 7.27 7.09 5.45 6.16 4.63 6.83 7.13 0.32%
EY 13.75 14.11 18.37 16.23 21.60 14.64 14.02 -0.32%
DY 6.06 5.88 7.02 8.96 6.60 8.62 1.71 23.45%
P/NAPS 0.56 0.60 0.64 0.54 0.53 0.58 0.59 -0.86%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 18/11/11 25/11/10 18/11/09 19/11/08 21/11/07 22/11/06 -
Price 1.65 1.72 1.80 1.33 1.05 1.20 1.25 -
P/RPS 0.66 0.75 0.78 0.67 0.50 0.68 0.71 -1.20%
P/EPS 7.27 7.17 5.73 6.12 4.59 7.07 7.62 -0.77%
EY 13.75 13.95 17.45 16.35 21.81 14.15 13.12 0.78%
DY 6.06 5.81 6.67 9.02 6.67 8.33 1.60 24.82%
P/NAPS 0.56 0.61 0.67 0.54 0.53 0.60 0.63 -1.94%

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