[WTHORSE] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 9.86%
YoY- -7.41%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 765,200 646,814 586,038 530,041 530,363 480,488 481,996 8.00%
PBT 76,360 73,596 48,772 71,382 83,325 79,354 68,069 1.93%
Tax -17,124 -25,415 -10,597 -10,780 -17,872 -18,841 -15,900 1.24%
NP 59,236 48,181 38,175 60,602 65,453 60,513 52,169 2.13%
-
NP to SH 59,236 48,181 38,175 60,602 65,453 60,513 52,169 2.13%
-
Tax Rate 22.43% 34.53% 21.73% 15.10% 21.45% 23.74% 23.36% -
Total Cost 705,964 598,633 547,863 469,439 464,910 419,975 429,827 8.61%
-
Net Worth 739,223 688,191 459,274 459,377 460,162 459,731 460,456 8.20%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 22,951 22,951 22,972 22,983 27,605 22,989 16,115 6.06%
Div Payout % 38.75% 47.64% 60.18% 37.93% 42.18% 37.99% 30.89% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 739,223 688,191 459,274 459,377 460,162 459,731 460,456 8.20%
NOSH 229,572 229,397 229,637 229,688 230,081 229,865 230,228 -0.04%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.74% 7.45% 6.51% 11.43% 12.34% 12.59% 10.82% -
ROE 8.01% 7.00% 8.31% 13.19% 14.22% 13.16% 11.33% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 333.32 281.96 255.20 230.76 230.51 209.03 209.36 8.05%
EPS 25.80 21.00 16.62 26.38 28.45 26.33 22.66 2.18%
DPS 10.00 10.00 10.00 10.00 12.00 10.00 7.00 6.12%
NAPS 3.22 3.00 2.00 2.00 2.00 2.00 2.00 8.25%
Adjusted Per Share Value based on latest NOSH - 229,688
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 318.83 269.51 244.18 220.85 220.98 200.20 200.83 8.00%
EPS 24.68 20.08 15.91 25.25 27.27 25.21 21.74 2.13%
DPS 9.56 9.56 9.57 9.58 11.50 9.58 6.71 6.07%
NAPS 3.0801 2.8675 1.9136 1.9141 1.9173 1.9155 1.9186 8.20%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.00 1.87 1.62 1.67 2.10 1.38 1.06 -
P/RPS 0.60 0.66 0.63 0.72 0.91 0.66 0.51 2.74%
P/EPS 7.75 8.90 9.74 6.33 7.38 5.24 4.68 8.76%
EY 12.90 11.23 10.26 15.80 13.55 19.08 21.38 -8.07%
DY 5.00 5.35 6.17 5.99 5.71 7.25 6.60 -4.51%
P/NAPS 0.62 0.62 0.81 0.84 1.05 0.69 0.53 2.64%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 27/02/13 24/02/12 24/02/11 25/02/10 19/02/09 -
Price 2.15 1.89 1.61 1.75 1.93 1.40 1.11 -
P/RPS 0.65 0.67 0.63 0.76 0.84 0.67 0.53 3.45%
P/EPS 8.33 9.00 9.68 6.63 6.78 5.32 4.90 9.24%
EY 12.00 11.11 10.33 15.08 14.74 18.80 20.41 -8.46%
DY 4.65 5.29 6.21 5.71 6.22 7.14 6.31 -4.95%
P/NAPS 0.67 0.63 0.81 0.88 0.97 0.70 0.56 3.03%

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