[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -82.8%
YoY- -8.41%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 273,741 202,262 132,939 62,187 269,724 192,388 121,560 71.54%
PBT 38,459 29,977 18,179 7,190 38,922 29,840 18,025 65.50%
Tax -5,389 -3,700 -2,703 -1,035 -3,141 -5,029 -3,329 37.74%
NP 33,070 26,277 15,476 6,155 35,781 24,811 14,696 71.46%
-
NP to SH 33,070 26,277 15,476 6,155 35,781 24,811 14,696 71.46%
-
Tax Rate 14.01% 12.34% 14.87% 14.39% 8.07% 16.85% 18.47% -
Total Cost 240,671 175,985 117,463 56,032 233,943 167,577 106,864 71.56%
-
Net Worth 324,076 335,961 326,484 316,542 307,242 308,737 299,165 5.46%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 324,076 335,961 326,484 316,542 307,242 308,737 299,165 5.46%
NOSH 240,056 239,972 160,041 159,870 160,022 159,967 159,912 31.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.08% 12.99% 11.64% 9.90% 13.27% 12.90% 12.09% -
ROE 10.20% 7.82% 4.74% 1.94% 11.65% 8.04% 4.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 114.03 84.29 83.07 38.90 168.55 120.27 76.02 30.94%
EPS 13.80 10.95 9.67 3.85 22.36 15.51 9.19 31.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.40 2.04 1.98 1.92 1.93 1.8708 -19.50%
Adjusted Per Share Value based on latest NOSH - 159,870
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 124.43 91.94 60.43 28.27 122.60 87.45 55.25 71.56%
EPS 15.03 11.94 7.03 2.80 16.26 11.28 6.68 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4731 1.5271 1.484 1.4388 1.3966 1.4034 1.3598 5.46%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.50 1.49 2.39 2.07 1.76 1.32 1.50 -
P/RPS 1.32 1.77 2.88 5.32 1.04 1.10 1.97 -23.37%
P/EPS 10.89 13.61 24.72 53.77 7.87 8.51 16.32 -23.58%
EY 9.18 7.35 4.05 1.86 12.70 11.75 6.13 30.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.06 1.17 1.05 0.92 0.68 0.80 24.32%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 -
Price 1.45 1.55 1.55 2.42 1.80 1.60 1.57 -
P/RPS 1.27 1.84 1.87 6.22 1.07 1.33 2.07 -27.73%
P/EPS 10.53 14.16 16.03 62.86 8.05 10.32 17.08 -27.49%
EY 9.50 7.06 6.24 1.59 12.42 9.69 5.85 38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.11 0.76 1.22 0.94 0.83 0.84 17.45%

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