[WTHORSE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.04%
YoY- 15.99%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 586,038 530,041 530,363 480,488 481,996 415,236 417,387 5.81%
PBT 48,772 71,382 83,325 79,354 68,069 50,844 50,247 -0.49%
Tax -10,597 -10,780 -17,872 -18,841 -15,900 -9,875 -6,205 9.32%
NP 38,175 60,602 65,453 60,513 52,169 40,969 44,042 -2.35%
-
NP to SH 38,175 60,602 65,453 60,513 52,169 40,969 44,042 -2.35%
-
Tax Rate 21.73% 15.10% 21.45% 23.74% 23.36% 19.42% 12.35% -
Total Cost 547,863 469,439 464,910 419,975 429,827 374,267 373,345 6.59%
-
Net Worth 459,274 459,377 460,162 459,731 460,456 464,170 465,786 -0.23%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 22,972 22,983 27,605 22,989 16,115 27,879 16,340 5.83%
Div Payout % 60.18% 37.93% 42.18% 37.99% 30.89% 68.05% 37.10% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 459,274 459,377 460,162 459,731 460,456 464,170 465,786 -0.23%
NOSH 229,637 229,688 230,081 229,865 230,228 232,085 232,893 -0.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.51% 11.43% 12.34% 12.59% 10.82% 9.87% 10.55% -
ROE 8.31% 13.19% 14.22% 13.16% 11.33% 8.83% 9.46% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 255.20 230.76 230.51 209.03 209.36 178.92 179.22 6.06%
EPS 16.62 26.38 28.45 26.33 22.66 17.65 18.91 -2.12%
DPS 10.00 10.00 12.00 10.00 7.00 12.00 7.00 6.11%
NAPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 229,865
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 244.18 220.85 220.98 200.20 200.83 173.02 173.91 5.81%
EPS 15.91 25.25 27.27 25.21 21.74 17.07 18.35 -2.34%
DPS 9.57 9.58 11.50 9.58 6.71 11.62 6.81 5.82%
NAPS 1.9136 1.9141 1.9173 1.9155 1.9186 1.934 1.9408 -0.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.62 1.67 2.10 1.38 1.06 1.17 1.21 -
P/RPS 0.63 0.72 0.91 0.66 0.51 0.65 0.68 -1.26%
P/EPS 9.74 6.33 7.38 5.24 4.68 6.63 6.40 7.24%
EY 10.26 15.80 13.55 19.08 21.38 15.09 15.63 -6.76%
DY 6.17 5.99 5.71 7.25 6.60 10.26 5.79 1.06%
P/NAPS 0.81 0.84 1.05 0.69 0.53 0.59 0.61 4.83%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 24/02/11 25/02/10 19/02/09 28/02/08 26/02/07 -
Price 1.61 1.75 1.93 1.40 1.11 1.21 1.42 -
P/RPS 0.63 0.76 0.84 0.67 0.53 0.68 0.79 -3.69%
P/EPS 9.68 6.63 6.78 5.32 4.90 6.85 7.51 4.31%
EY 10.33 15.08 14.74 18.80 20.41 14.59 13.32 -4.14%
DY 6.21 5.71 6.22 7.14 6.31 9.92 4.93 3.91%
P/NAPS 0.81 0.88 0.97 0.70 0.56 0.61 0.71 2.21%

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