[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 25.85%
YoY- -7.58%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 230,224 140,040 61,260 273,741 202,262 132,939 62,187 139.12%
PBT 35,284 20,502 8,430 38,459 29,977 18,179 7,190 188.49%
Tax -3,954 -2,422 -1,211 -5,389 -3,700 -2,703 -1,035 144.18%
NP 31,330 18,080 7,219 33,070 26,277 15,476 6,155 195.61%
-
NP to SH 31,330 18,080 7,219 33,070 26,277 15,476 6,155 195.61%
-
Tax Rate 11.21% 11.81% 14.37% 14.01% 12.34% 14.87% 14.39% -
Total Cost 198,894 121,960 54,041 240,671 175,985 117,463 56,032 132.51%
-
Net Worth 342,784 330,907 330,970 324,076 335,961 326,484 316,542 5.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 11,985 11,989 - - - - - -
Div Payout % 38.26% 66.31% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 342,784 330,907 330,970 324,076 335,961 326,484 316,542 5.44%
NOSH 239,709 239,787 239,833 240,056 239,972 160,041 159,870 30.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 13.61% 12.91% 11.78% 12.08% 12.99% 11.64% 9.90% -
ROE 9.14% 5.46% 2.18% 10.20% 7.82% 4.74% 1.94% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.04 58.40 25.54 114.03 84.29 83.07 38.90 82.57%
EPS 13.07 7.54 3.01 13.80 10.95 9.67 3.85 125.71%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.38 1.35 1.40 2.04 1.98 -19.48%
Adjusted Per Share Value based on latest NOSH - 240,318
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 95.93 58.35 25.53 114.06 84.28 55.39 25.91 139.13%
EPS 13.05 7.53 3.01 13.78 10.95 6.45 2.56 195.90%
DPS 4.99 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4283 1.3788 1.379 1.3503 1.3998 1.3604 1.3189 5.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.55 1.57 1.33 1.50 1.49 2.39 2.07 -
P/RPS 1.61 2.69 5.21 1.32 1.77 2.88 5.32 -54.89%
P/EPS 11.86 20.82 44.19 10.89 13.61 24.72 53.77 -63.46%
EY 8.43 4.80 2.26 9.18 7.35 4.05 1.86 173.61%
DY 3.23 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 0.96 1.11 1.06 1.17 1.05 1.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 21/08/03 28/05/03 21/02/03 26/11/02 29/08/02 30/05/02 -
Price 1.66 1.59 1.50 1.45 1.55 1.55 2.42 -
P/RPS 1.73 2.72 5.87 1.27 1.84 1.87 6.22 -57.35%
P/EPS 12.70 21.09 49.83 10.53 14.16 16.03 62.86 -65.53%
EY 7.87 4.74 2.01 9.50 7.06 6.24 1.59 190.15%
DY 3.01 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.09 1.07 1.11 0.76 1.22 -3.30%

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