[WTHORSE] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1.52%
YoY- -9.54%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 799,212 672,126 601,195 540,351 533,250 494,945 480,962 8.82%
PBT 78,737 77,181 49,638 70,267 83,682 84,635 68,360 2.38%
Tax -17,586 -26,321 -11,023 -10,588 -17,712 -20,553 -16,178 1.39%
NP 61,151 50,860 38,615 59,679 65,970 64,082 52,182 2.67%
-
NP to SH 61,151 50,860 38,615 59,679 65,970 64,082 52,182 2.67%
-
Tax Rate 22.34% 34.10% 22.21% 15.07% 21.17% 24.28% 23.67% -
Total Cost 738,061 621,266 562,580 480,672 467,280 430,863 428,780 9.46%
-
Net Worth 757,137 715,334 683,427 668,411 631,866 593,352 556,286 5.26%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 22,951 22,951 22,972 22,983 27,605 22,989 16,115 6.06%
Div Payout % 37.53% 45.13% 59.49% 38.51% 41.85% 35.88% 30.88% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 757,137 715,334 683,427 668,411 631,866 593,352 556,286 5.26%
NOSH 229,435 229,273 229,338 229,694 229,769 229,981 229,870 -0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.65% 7.57% 6.42% 11.04% 12.37% 12.95% 10.85% -
ROE 8.08% 7.11% 5.65% 8.93% 10.44% 10.80% 9.38% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 348.34 293.15 262.14 235.25 232.08 215.21 209.23 8.86%
EPS 26.65 22.18 16.84 25.98 28.71 27.86 22.70 2.70%
DPS 10.00 10.00 10.00 10.00 12.00 10.00 7.00 6.12%
NAPS 3.30 3.12 2.98 2.91 2.75 2.58 2.42 5.30%
Adjusted Per Share Value based on latest NOSH - 229,694
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 333.01 280.05 250.50 225.15 222.19 206.23 200.40 8.82%
EPS 25.48 21.19 16.09 24.87 27.49 26.70 21.74 2.67%
DPS 9.56 9.56 9.57 9.58 11.50 9.58 6.71 6.07%
NAPS 3.1547 2.9806 2.8476 2.785 2.6328 2.4723 2.3179 5.26%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.22 2.04 1.62 1.68 1.94 1.44 1.10 -
P/RPS 0.64 0.70 0.62 0.71 0.84 0.67 0.53 3.19%
P/EPS 8.33 9.20 9.62 6.47 6.76 5.17 4.85 9.42%
EY 12.01 10.87 10.39 15.47 14.80 19.35 20.64 -8.62%
DY 4.50 4.90 6.17 5.95 6.19 6.94 6.36 -5.60%
P/NAPS 0.67 0.65 0.54 0.58 0.71 0.56 0.45 6.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 29/05/14 29/05/13 17/05/12 20/05/11 12/05/10 19/05/09 -
Price 2.27 2.26 1.70 1.69 1.99 1.54 1.26 -
P/RPS 0.65 0.77 0.65 0.72 0.86 0.72 0.60 1.34%
P/EPS 8.52 10.19 10.10 6.50 6.93 5.53 5.55 7.40%
EY 11.74 9.82 9.90 15.37 14.43 18.09 18.02 -6.88%
DY 4.41 4.42 5.88 5.92 6.03 6.49 5.56 -3.78%
P/NAPS 0.69 0.72 0.57 0.58 0.72 0.60 0.52 4.82%

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