[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 8.16%
YoY- 0.7%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 269,682 265,878 248,748 269,724 256,517 243,120 225,396 12.69%
PBT 39,969 36,358 28,760 38,922 39,786 36,050 33,904 11.58%
Tax -4,933 -5,406 -4,140 -3,141 -6,705 -6,658 -7,024 -20.97%
NP 35,036 30,952 24,620 35,781 33,081 29,392 26,880 19.30%
-
NP to SH 35,036 30,952 24,620 35,781 33,081 29,392 26,880 19.30%
-
Tax Rate 12.34% 14.87% 14.39% 8.07% 16.85% 18.47% 20.72% -
Total Cost 234,646 234,926 224,128 233,943 223,436 213,728 198,516 11.78%
-
Net Worth 335,961 326,484 316,542 307,242 308,737 299,165 291,984 9.79%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 335,961 326,484 316,542 307,242 308,737 299,165 291,984 9.79%
NOSH 239,972 160,041 159,870 160,022 159,967 159,912 160,000 30.99%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 12.99% 11.64% 9.90% 13.27% 12.90% 12.09% 11.93% -
ROE 10.43% 9.48% 7.78% 11.65% 10.72% 9.82% 9.21% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 112.38 166.13 155.59 168.55 160.36 152.03 140.87 -13.97%
EPS 14.60 19.34 15.40 22.36 20.68 18.38 16.80 -8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 2.04 1.98 1.92 1.93 1.8708 1.8249 -16.18%
Adjusted Per Share Value based on latest NOSH - 159,912
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 112.37 110.78 103.65 112.39 106.88 101.30 93.92 12.68%
EPS 14.60 12.90 10.26 14.91 13.78 12.25 11.20 19.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3998 1.3604 1.3189 1.2802 1.2864 1.2465 1.2166 9.79%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.49 2.39 2.07 1.76 1.32 1.50 1.43 -
P/RPS 1.33 1.44 1.33 1.04 0.82 0.99 1.02 19.33%
P/EPS 10.21 12.36 13.44 7.87 6.38 8.16 8.51 12.89%
EY 9.80 8.09 7.44 12.70 15.67 12.25 11.75 -11.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.05 0.92 0.68 0.80 0.78 22.66%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 10/05/01 -
Price 1.55 1.55 2.42 1.80 1.60 1.57 1.52 -
P/RPS 1.38 0.93 1.56 1.07 1.00 1.03 1.08 17.73%
P/EPS 10.62 8.01 15.71 8.05 7.74 8.54 9.05 11.24%
EY 9.42 12.48 6.36 12.42 12.93 11.71 11.05 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.76 1.22 0.94 0.83 0.84 0.83 21.36%

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