[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 40.22%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 307,140 195,760 86,492 324,910 230,224 140,040 61,260 192.07%
PBT 64,999 37,745 13,498 48,741 35,284 20,502 8,430 288.83%
Tax -7,736 -4,324 -1,202 -4,809 -3,954 -2,422 -1,211 243.12%
NP 57,263 33,421 12,296 43,932 31,330 18,080 7,219 296.24%
-
NP to SH 57,263 33,421 12,296 43,932 31,330 18,080 7,219 296.24%
-
Tax Rate 11.90% 11.46% 8.91% 9.87% 11.21% 11.81% 14.37% -
Total Cost 249,877 162,339 74,196 280,978 198,894 121,960 54,041 176.77%
-
Net Worth 403,731 379,838 373,913 361,767 342,784 330,907 330,970 14.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,111 19,111 - 16,770 11,985 11,989 - -
Div Payout % 33.38% 57.18% - 38.17% 38.26% 66.31% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 403,731 379,838 373,913 361,767 342,784 330,907 330,970 14.12%
NOSH 238,894 238,892 239,688 239,581 239,709 239,787 239,833 -0.26%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 18.64% 17.07% 14.22% 13.52% 13.61% 12.91% 11.78% -
ROE 14.18% 8.80% 3.29% 12.14% 9.14% 5.46% 2.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 128.57 81.94 36.09 135.62 96.04 58.40 25.54 192.86%
EPS 23.97 13.99 5.13 18.39 13.07 7.54 3.01 297.27%
DPS 8.00 8.00 0.00 7.00 5.00 5.00 0.00 -
NAPS 1.69 1.59 1.56 1.51 1.43 1.38 1.38 14.42%
Adjusted Per Share Value based on latest NOSH - 239,711
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 139.61 88.98 39.31 147.69 104.65 63.65 27.85 192.04%
EPS 26.03 15.19 5.59 19.97 14.24 8.22 3.28 296.36%
DPS 8.69 8.69 0.00 7.62 5.45 5.45 0.00 -
NAPS 1.8351 1.7265 1.6996 1.6444 1.5581 1.5041 1.5044 14.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.84 1.80 1.98 1.77 1.55 1.57 1.33 -
P/RPS 1.43 2.20 5.49 1.31 1.61 2.69 5.21 -57.66%
P/EPS 7.68 12.87 38.60 9.65 11.86 20.82 44.19 -68.75%
EY 13.03 7.77 2.59 10.36 8.43 4.80 2.26 220.50%
DY 4.35 4.44 0.00 3.95 3.23 3.18 0.00 -
P/NAPS 1.09 1.13 1.27 1.17 1.08 1.14 0.96 8.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 19/08/04 20/05/04 24/02/04 21/11/03 21/08/03 28/05/03 -
Price 1.90 1.85 1.90 1.88 1.66 1.59 1.50 -
P/RPS 1.48 2.26 5.27 1.39 1.73 2.72 5.87 -59.98%
P/EPS 7.93 13.22 37.04 10.25 12.70 21.09 49.83 -70.53%
EY 12.62 7.56 2.70 9.75 7.87 4.74 2.01 239.19%
DY 4.21 4.32 0.00 3.72 3.01 3.14 0.00 -
P/NAPS 1.12 1.16 1.22 1.25 1.16 1.15 1.09 1.82%

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