[WTHORSE] QoQ Annualized Quarter Result on 31-Mar-2000 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
15-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -29.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 234,653 223,216 105,634 191,052 199,062 183,252 0 -100.00%
PBT 41,407 39,512 17,232 28,656 35,364 29,257 0 -100.00%
Tax -5,875 -6,485 -2,491 -4,512 -914 -89 0 -100.00%
NP 35,532 33,026 14,741 24,144 34,450 29,168 0 -100.00%
-
NP to SH 35,532 33,026 14,741 24,144 34,450 29,168 0 -100.00%
-
Tax Rate 14.19% 16.41% 14.46% 15.75% 2.58% 0.30% - -
Total Cost 199,121 190,189 90,893 166,908 164,612 154,084 0 -100.00%
-
Net Worth 284,816 285,415 275,453 267,825 261,615 233,735 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 284,816 285,415 275,453 267,825 261,615 233,735 0 -100.00%
NOSH 160,009 160,012 160,054 160,106 160,009 139,961 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 15.14% 14.80% 13.95% 12.64% 17.31% 15.92% 0.00% -
ROE 12.48% 11.57% 5.35% 9.01% 13.17% 12.48% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 146.65 139.50 66.00 119.33 124.41 130.93 0.00 -100.00%
EPS 22.21 20.64 9.21 15.08 21.53 20.84 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.7837 1.721 1.6728 1.635 1.67 1.635 -0.08%
Adjusted Per Share Value based on latest NOSH - 160,106
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 106.66 101.46 48.02 86.84 90.48 83.30 0.00 -100.00%
EPS 16.15 15.01 6.70 10.97 15.66 13.26 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2946 1.2973 1.2521 1.2174 1.1892 1.0624 1.635 0.23%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.65 2.13 2.35 3.02 0.00 0.00 0.00 -
P/RPS 1.13 1.53 3.56 2.53 0.00 0.00 0.00 -100.00%
P/EPS 7.43 10.32 25.52 20.03 0.00 0.00 0.00 -100.00%
EY 13.46 9.69 3.92 4.99 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.19 1.37 1.81 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 19/02/01 20/11/00 28/08/00 15/05/00 17/02/00 24/11/99 - -
Price 1.75 2.00 2.38 2.78 3.04 0.00 0.00 -
P/RPS 1.19 1.43 3.61 2.33 2.44 0.00 0.00 -100.00%
P/EPS 7.88 9.69 25.84 18.44 14.12 0.00 0.00 -100.00%
EY 12.69 10.32 3.87 5.42 7.08 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.12 1.38 1.66 1.86 0.00 0.00 -100.00%

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