[WTHORSE] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 71.8%
YoY- 94.5%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 83,798 101,445 111,380 109,268 86,492 94,686 90,184 -4.77%
PBT 13,766 24,130 27,254 24,246 13,498 12,160 14,782 -4.63%
Tax -1,356 -2,431 -3,412 -3,121 -1,202 -855 -1,532 -7.80%
NP 12,410 21,699 23,842 21,125 12,296 11,305 13,250 -4.26%
-
NP to SH 12,410 21,699 23,842 21,125 12,296 11,305 13,250 -4.26%
-
Tax Rate 9.85% 10.07% 12.52% 12.87% 8.91% 7.03% 10.36% -
Total Cost 71,388 79,746 87,538 88,143 74,196 83,381 76,934 -4.86%
-
Net Worth 431,963 418,105 403,737 379,963 373,913 239,711 342,631 16.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 7,167 - 7,169 - - - -
Div Payout % - 33.03% - 33.94% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 431,963 418,105 403,737 379,963 373,913 239,711 342,631 16.68%
NOSH 238,653 238,917 238,897 238,970 239,688 239,711 239,602 -0.26%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.81% 21.39% 21.41% 19.33% 14.22% 11.94% 14.69% -
ROE 2.87% 5.19% 5.91% 5.56% 3.29% 4.72% 3.87% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.11 42.46 46.62 45.72 36.09 39.50 37.64 -4.52%
EPS 5.20 9.22 9.98 8.84 5.13 4.73 5.53 -4.01%
DPS 0.00 3.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.81 1.75 1.69 1.59 1.56 1.00 1.43 16.99%
Adjusted Per Share Value based on latest NOSH - 238,970
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.09 46.11 50.63 49.67 39.31 43.04 40.99 -4.76%
EPS 5.64 9.86 10.84 9.60 5.59 5.14 6.02 -4.24%
DPS 0.00 3.26 0.00 3.26 0.00 0.00 0.00 -
NAPS 1.9635 1.9005 1.8352 1.7271 1.6996 1.0896 1.5574 16.68%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.34 2.52 1.84 1.80 1.98 1.77 1.55 -
P/RPS 6.66 5.93 3.95 3.94 5.49 4.48 4.12 37.69%
P/EPS 45.00 27.75 18.44 20.36 38.60 37.53 28.03 37.06%
EY 2.22 3.60 5.42 4.91 2.59 2.66 3.57 -27.12%
DY 0.00 1.19 0.00 1.67 0.00 0.00 0.00 -
P/NAPS 1.29 1.44 1.09 1.13 1.27 1.77 1.08 12.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 22/02/05 24/11/04 19/08/04 20/05/04 24/02/04 21/11/03 -
Price 2.33 2.54 1.90 1.85 1.90 1.88 1.66 -
P/RPS 6.64 5.98 4.08 4.05 5.27 4.76 4.41 31.33%
P/EPS 44.81 27.97 19.04 20.93 37.04 39.86 30.02 30.57%
EY 2.23 3.58 5.25 4.78 2.70 2.51 3.33 -23.43%
DY 0.00 1.18 0.00 1.62 0.00 0.00 0.00 -
P/NAPS 1.29 1.45 1.12 1.16 1.22 1.88 1.16 7.33%

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