[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 12.55%
YoY- 0.17%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 265,878 248,748 269,724 256,517 243,120 225,396 234,653 8.71%
PBT 36,358 28,760 38,922 39,786 36,050 33,904 41,407 -8.32%
Tax -5,406 -4,140 -3,141 -6,705 -6,658 -7,024 -5,875 -5.40%
NP 30,952 24,620 35,781 33,081 29,392 26,880 35,532 -8.81%
-
NP to SH 30,952 24,620 35,781 33,081 29,392 26,880 35,532 -8.81%
-
Tax Rate 14.87% 14.39% 8.07% 16.85% 18.47% 20.72% 14.19% -
Total Cost 234,926 224,128 233,943 223,436 213,728 198,516 199,121 11.68%
-
Net Worth 326,484 316,542 307,242 308,737 299,165 291,984 284,816 9.55%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 326,484 316,542 307,242 308,737 299,165 291,984 284,816 9.55%
NOSH 160,041 159,870 160,022 159,967 159,912 160,000 160,009 0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.64% 9.90% 13.27% 12.90% 12.09% 11.93% 15.14% -
ROE 9.48% 7.78% 11.65% 10.72% 9.82% 9.21% 12.48% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 166.13 155.59 168.55 160.36 152.03 140.87 146.65 8.69%
EPS 19.34 15.40 22.36 20.68 18.38 16.80 22.21 -8.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.98 1.92 1.93 1.8708 1.8249 1.78 9.54%
Adjusted Per Share Value based on latest NOSH - 160,047
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 120.85 113.07 122.60 116.60 110.51 102.45 106.66 8.70%
EPS 14.07 11.19 16.26 15.04 13.36 12.22 16.15 -8.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.484 1.4388 1.3966 1.4034 1.3598 1.3272 1.2946 9.55%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.39 2.07 1.76 1.32 1.50 1.43 1.65 -
P/RPS 1.44 1.33 1.04 0.82 0.99 1.02 1.13 17.59%
P/EPS 12.36 13.44 7.87 6.38 8.16 8.51 7.43 40.52%
EY 8.09 7.44 12.70 15.67 12.25 11.75 13.46 -28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.05 0.92 0.68 0.80 0.78 0.93 16.58%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 10/05/01 19/02/01 -
Price 1.55 2.42 1.80 1.60 1.57 1.52 1.75 -
P/RPS 0.93 1.56 1.07 1.00 1.03 1.08 1.19 -15.19%
P/EPS 8.01 15.71 8.05 7.74 8.54 9.05 7.88 1.09%
EY 12.48 6.36 12.42 12.93 11.71 11.05 12.69 -1.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.22 0.94 0.83 0.84 0.83 0.98 -15.62%

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