[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
10-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -81.09%
YoY- 11.33%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 269,724 192,388 121,560 56,349 234,653 167,412 105,634 86.49%
PBT 38,922 29,840 18,025 8,476 41,407 29,634 17,232 71.89%
Tax -3,141 -5,029 -3,329 -1,756 -5,875 -4,864 -2,491 16.66%
NP 35,781 24,811 14,696 6,720 35,532 24,770 14,741 80.32%
-
NP to SH 35,781 24,811 14,696 6,720 35,532 24,770 14,741 80.32%
-
Tax Rate 8.07% 16.85% 18.47% 20.72% 14.19% 16.41% 14.46% -
Total Cost 233,943 167,577 106,864 49,629 199,121 142,642 90,893 87.48%
-
Net Worth 307,242 308,737 299,165 291,984 284,816 285,415 275,453 7.53%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 307,242 308,737 299,165 291,984 284,816 285,415 275,453 7.53%
NOSH 160,022 159,967 159,912 160,000 160,009 160,012 160,054 -0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 13.27% 12.90% 12.09% 11.93% 15.14% 14.80% 13.95% -
ROE 11.65% 8.04% 4.91% 2.30% 12.48% 8.68% 5.35% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 168.55 120.27 76.02 35.22 146.65 104.62 66.00 86.51%
EPS 22.36 15.51 9.19 4.20 22.21 15.48 9.21 80.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.93 1.8708 1.8249 1.78 1.7837 1.721 7.54%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 112.39 80.16 50.65 23.48 97.77 69.76 44.01 86.51%
EPS 14.91 10.34 6.12 2.80 14.80 10.32 6.14 80.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2802 1.2864 1.2465 1.2166 1.1867 1.1892 1.1477 7.53%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.76 1.32 1.50 1.43 1.65 2.13 2.35 -
P/RPS 1.04 1.10 1.97 4.06 1.13 2.04 3.56 -55.87%
P/EPS 7.87 8.51 16.32 34.05 7.43 13.76 25.52 -54.25%
EY 12.70 11.75 6.13 2.94 13.46 7.27 3.92 118.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.68 0.80 0.78 0.93 1.19 1.37 -23.25%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 20/11/01 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 -
Price 1.80 1.60 1.57 1.52 1.75 2.00 2.38 -
P/RPS 1.07 1.33 2.07 4.32 1.19 1.91 3.61 -55.44%
P/EPS 8.05 10.32 17.08 36.19 7.88 12.92 25.84 -53.94%
EY 12.42 9.69 5.85 2.76 12.69 7.74 3.87 117.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 0.84 0.83 0.98 1.12 1.38 -22.52%

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