[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 43.45%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 192,388 121,560 56,349 234,653 167,412 105,634 47,763 152.94%
PBT 29,840 18,025 8,476 41,407 29,634 17,232 7,164 158.65%
Tax -5,029 -3,329 -1,756 -5,875 -4,864 -2,491 -1,128 170.63%
NP 24,811 14,696 6,720 35,532 24,770 14,741 6,036 156.38%
-
NP to SH 24,811 14,696 6,720 35,532 24,770 14,741 6,036 156.38%
-
Tax Rate 16.85% 18.47% 20.72% 14.19% 16.41% 14.46% 15.75% -
Total Cost 167,577 106,864 49,629 199,121 142,642 90,893 41,727 152.44%
-
Net Worth 308,737 299,165 291,984 284,816 285,415 275,453 267,825 9.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 308,737 299,165 291,984 284,816 285,415 275,453 267,825 9.93%
NOSH 159,967 159,912 160,000 160,009 160,012 160,054 160,106 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.90% 12.09% 11.93% 15.14% 14.80% 13.95% 12.64% -
ROE 8.04% 4.91% 2.30% 12.48% 8.68% 5.35% 2.25% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 120.27 76.02 35.22 146.65 104.62 66.00 29.83 153.10%
EPS 15.51 9.19 4.20 22.21 15.48 9.21 3.77 156.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.8708 1.8249 1.78 1.7837 1.721 1.6728 9.99%
Adjusted Per Share Value based on latest NOSH - 159,984
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 80.16 50.65 23.48 97.77 69.76 44.01 19.90 152.95%
EPS 10.34 6.12 2.80 14.80 10.32 6.14 2.51 156.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2864 1.2465 1.2166 1.1867 1.1892 1.1477 1.1159 9.93%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.32 1.50 1.43 1.65 2.13 2.35 3.02 -
P/RPS 1.10 1.97 4.06 1.13 2.04 3.56 10.12 -77.19%
P/EPS 8.51 16.32 34.05 7.43 13.76 25.52 80.11 -77.53%
EY 11.75 6.13 2.94 13.46 7.27 3.92 1.25 344.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.78 0.93 1.19 1.37 1.81 -47.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 15/05/00 -
Price 1.60 1.57 1.52 1.75 2.00 2.38 2.78 -
P/RPS 1.33 2.07 4.32 1.19 1.91 3.61 9.32 -72.65%
P/EPS 10.32 17.08 36.19 7.88 12.92 25.84 73.74 -73.01%
EY 9.69 5.85 2.76 12.69 7.74 3.87 1.36 269.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.83 0.98 1.12 1.38 1.66 -36.97%

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