[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -78.17%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 324,910 230,224 140,040 61,260 273,741 202,262 132,939 81.14%
PBT 48,741 35,284 20,502 8,430 38,459 29,977 18,179 92.65%
Tax -4,809 -3,954 -2,422 -1,211 -5,389 -3,700 -2,703 46.67%
NP 43,932 31,330 18,080 7,219 33,070 26,277 15,476 100.10%
-
NP to SH 43,932 31,330 18,080 7,219 33,070 26,277 15,476 100.10%
-
Tax Rate 9.87% 11.21% 11.81% 14.37% 14.01% 12.34% 14.87% -
Total Cost 280,978 198,894 121,960 54,041 240,671 175,985 117,463 78.57%
-
Net Worth 361,767 342,784 330,907 330,970 324,076 335,961 326,484 7.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 16,770 11,985 11,989 - - - - -
Div Payout % 38.17% 38.26% 66.31% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 361,767 342,784 330,907 330,970 324,076 335,961 326,484 7.06%
NOSH 239,581 239,709 239,787 239,833 240,056 239,972 160,041 30.76%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.52% 13.61% 12.91% 11.78% 12.08% 12.99% 11.64% -
ROE 12.14% 9.14% 5.46% 2.18% 10.20% 7.82% 4.74% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 135.62 96.04 58.40 25.54 114.03 84.29 83.07 38.52%
EPS 18.39 13.07 7.54 3.01 13.80 10.95 9.67 53.31%
DPS 7.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.43 1.38 1.38 1.35 1.40 2.04 -18.12%
Adjusted Per Share Value based on latest NOSH - 239,833
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 147.69 104.65 63.65 27.85 124.43 91.94 60.43 81.14%
EPS 19.97 14.24 8.22 3.28 15.03 11.94 7.03 100.19%
DPS 7.62 5.45 5.45 0.00 0.00 0.00 0.00 -
NAPS 1.6444 1.5581 1.5041 1.5044 1.4731 1.5271 1.484 7.06%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.77 1.55 1.57 1.33 1.50 1.49 2.39 -
P/RPS 1.31 1.61 2.69 5.21 1.32 1.77 2.88 -40.76%
P/EPS 9.65 11.86 20.82 44.19 10.89 13.61 24.72 -46.49%
EY 10.36 8.43 4.80 2.26 9.18 7.35 4.05 86.72%
DY 3.95 3.23 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.08 1.14 0.96 1.11 1.06 1.17 0.00%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 21/08/03 28/05/03 21/02/03 26/11/02 29/08/02 -
Price 1.88 1.66 1.59 1.50 1.45 1.55 1.55 -
P/RPS 1.39 1.73 2.72 5.87 1.27 1.84 1.87 -17.89%
P/EPS 10.25 12.70 21.09 49.83 10.53 14.16 16.03 -25.71%
EY 9.75 7.87 4.74 2.01 9.50 7.06 6.24 34.54%
DY 3.72 3.01 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 1.15 1.09 1.07 1.11 0.76 39.21%

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