[WTHORSE] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.01%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 494,945 480,962 427,559 417,871 389,244 405,891 350,142 5.93%
PBT 84,635 68,360 53,135 50,250 55,019 89,396 52,512 8.27%
Tax -20,553 -16,178 -9,507 -7,533 -13,294 -10,320 -4,800 27.41%
NP 64,082 52,182 43,628 42,717 41,725 79,076 47,712 5.03%
-
NP to SH 64,082 52,182 43,628 42,717 41,725 79,076 47,712 5.03%
-
Tax Rate 24.28% 23.67% 17.89% 14.99% 24.16% 11.54% 9.14% -
Total Cost 430,863 428,780 383,931 375,154 347,519 326,815 302,430 6.07%
-
Net Worth 593,352 556,286 521,858 465,191 444,504 431,963 373,913 7.99%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 22,989 16,115 27,879 16,340 11,909 7,167 7,192 21.35%
Div Payout % 35.88% 30.88% 63.90% 38.25% 28.54% 9.06% 15.08% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 593,352 556,286 521,858 465,191 444,504 431,963 373,913 7.99%
NOSH 229,981 229,870 231,937 232,595 235,187 238,653 239,688 -0.68%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 12.95% 10.85% 10.20% 10.22% 10.72% 19.48% 13.63% -
ROE 10.80% 9.38% 8.36% 9.18% 9.39% 18.31% 12.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 215.21 209.23 184.34 179.66 165.50 170.08 146.08 6.66%
EPS 27.86 22.70 18.81 18.37 17.74 33.13 19.91 5.75%
DPS 10.00 7.00 12.00 7.00 5.00 3.00 3.00 22.20%
NAPS 2.58 2.42 2.25 2.00 1.89 1.81 1.56 8.74%
Adjusted Per Share Value based on latest NOSH - 232,595
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 224.98 218.62 194.35 189.94 176.93 184.50 159.16 5.93%
EPS 29.13 23.72 19.83 19.42 18.97 35.94 21.69 5.03%
DPS 10.45 7.33 12.67 7.43 5.41 3.26 3.27 21.35%
NAPS 2.6971 2.5286 2.3721 2.1145 2.0205 1.9635 1.6996 7.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.44 1.10 1.19 1.25 1.44 2.34 1.98 -
P/RPS 0.67 0.53 0.65 0.70 0.87 1.38 1.36 -11.12%
P/EPS 5.17 4.85 6.33 6.81 8.12 7.06 9.95 -10.33%
EY 19.35 20.64 15.81 14.69 12.32 14.16 10.05 11.53%
DY 6.94 6.36 10.08 5.60 3.47 1.28 1.52 28.78%
P/NAPS 0.56 0.45 0.53 0.63 0.76 1.29 1.27 -12.75%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 12/05/10 19/05/09 20/05/08 22/05/07 24/05/06 20/05/05 20/05/04 -
Price 1.54 1.26 1.29 1.50 1.41 2.33 1.90 -
P/RPS 0.72 0.60 0.70 0.83 0.85 1.37 1.30 -9.37%
P/EPS 5.53 5.55 6.86 8.17 7.95 7.03 9.54 -8.68%
EY 18.09 18.02 14.58 12.24 12.58 14.22 10.48 9.52%
DY 6.49 5.56 9.30 4.67 3.55 1.29 1.58 26.53%
P/NAPS 0.60 0.52 0.57 0.75 0.75 1.29 1.22 -11.15%

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