[WTHORSE] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.15%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 480,488 481,996 415,236 417,387 383,810 408,585 324,910 6.73%
PBT 79,354 68,069 50,844 50,247 60,182 89,128 47,444 8.94%
Tax -18,841 -15,900 -9,875 -6,205 -13,573 -10,166 -4,809 25.53%
NP 60,513 52,169 40,969 44,042 46,609 78,962 42,635 6.00%
-
NP to SH 60,513 52,169 40,969 44,042 46,609 78,962 42,635 6.00%
-
Tax Rate 23.74% 23.36% 19.42% 12.35% 22.55% 11.41% 10.14% -
Total Cost 419,975 429,827 374,267 373,345 337,201 329,623 282,275 6.83%
-
Net Worth 459,731 460,456 464,170 465,786 235,202 418,105 239,711 11.45%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 22,989 16,115 27,879 16,340 11,909 7,167 7,192 21.34%
Div Payout % 37.99% 30.89% 68.05% 37.10% 25.55% 9.08% 16.87% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 459,731 460,456 464,170 465,786 235,202 418,105 239,711 11.45%
NOSH 229,865 230,228 232,085 232,893 235,202 238,917 239,711 -0.69%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.59% 10.82% 9.87% 10.55% 12.14% 19.33% 13.12% -
ROE 13.16% 11.33% 8.83% 9.46% 19.82% 18.89% 17.79% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 209.03 209.36 178.92 179.22 163.18 171.02 135.54 7.48%
EPS 26.33 22.66 17.65 18.91 19.82 33.05 17.79 6.74%
DPS 10.00 7.00 12.00 7.00 5.00 3.00 3.00 22.19%
NAPS 2.00 2.00 2.00 2.00 1.00 1.75 1.00 12.23%
Adjusted Per Share Value based on latest NOSH - 232,893
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 218.40 219.09 188.74 189.72 174.46 185.72 147.69 6.73%
EPS 27.51 23.71 18.62 20.02 21.19 35.89 19.38 6.00%
DPS 10.45 7.33 12.67 7.43 5.41 3.26 3.27 21.34%
NAPS 2.0897 2.093 2.1099 2.1172 1.0691 1.9005 1.0896 11.45%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.38 1.06 1.17 1.21 1.53 2.52 1.77 -
P/RPS 0.66 0.51 0.65 0.68 0.94 1.47 1.31 -10.78%
P/EPS 5.24 4.68 6.63 6.40 7.72 7.62 9.95 -10.12%
EY 19.08 21.38 15.09 15.63 12.95 13.12 10.05 11.26%
DY 7.25 6.60 10.26 5.79 3.27 1.19 1.69 27.44%
P/NAPS 0.69 0.53 0.59 0.61 1.53 1.44 1.77 -14.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 19/02/09 28/02/08 26/02/07 21/02/06 22/02/05 24/02/04 -
Price 1.40 1.11 1.21 1.42 1.50 2.54 1.88 -
P/RPS 0.67 0.53 0.68 0.79 0.92 1.49 1.39 -11.44%
P/EPS 5.32 4.90 6.85 7.51 7.57 7.69 10.57 -10.80%
EY 18.80 20.41 14.59 13.32 13.21 13.01 9.46 12.11%
DY 7.14 6.31 9.92 4.93 3.33 1.18 1.60 28.28%
P/NAPS 0.70 0.56 0.61 0.71 1.50 1.45 1.88 -15.16%

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