[WTHORSE] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 26.82%
YoY- 0.86%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 70,752 62,187 77,336 70,828 65,210 56,349 67,241 3.46%
PBT 11,053 7,190 9,082 11,815 9,549 8,476 11,773 -4.13%
Tax -1,667 -1,035 1,888 -1,700 -1,573 -1,756 -1,012 39.60%
NP 9,386 6,155 10,970 10,115 7,976 6,720 10,761 -8.73%
-
NP to SH 9,386 6,155 10,970 10,115 7,976 6,720 10,761 -8.73%
-
Tax Rate 15.08% 14.39% -20.79% 14.39% 16.47% 20.72% 8.60% -
Total Cost 61,366 56,032 66,366 60,713 57,234 49,629 56,480 5.70%
-
Net Worth 326,191 316,542 307,032 308,891 299,028 291,984 284,772 9.50%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 326,191 316,542 307,032 308,891 299,028 291,984 284,772 9.50%
NOSH 159,897 159,870 159,912 160,047 159,839 160,000 159,984 -0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.27% 9.90% 14.18% 14.28% 12.23% 11.93% 16.00% -
ROE 2.88% 1.94% 3.57% 3.27% 2.67% 2.30% 3.78% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 44.25 38.90 48.36 44.25 40.80 35.22 42.03 3.50%
EPS 5.87 3.85 6.86 6.32 4.99 4.20 6.73 -8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.98 1.92 1.93 1.8708 1.8249 1.78 9.54%
Adjusted Per Share Value based on latest NOSH - 160,047
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 32.16 28.27 35.15 32.19 29.64 25.61 30.56 3.47%
EPS 4.27 2.80 4.99 4.60 3.63 3.05 4.89 -8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4827 1.4388 1.3956 1.4041 1.3592 1.3272 1.2944 9.50%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.39 2.07 1.76 1.32 1.50 1.43 1.65 -
P/RPS 5.40 5.32 3.64 2.98 3.68 4.06 3.93 23.66%
P/EPS 40.72 53.77 25.66 20.89 30.06 34.05 24.53 40.32%
EY 2.46 1.86 3.90 4.79 3.33 2.94 4.08 -28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.05 0.92 0.68 0.80 0.78 0.93 16.58%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 10/05/01 19/02/01 -
Price 1.55 2.42 1.80 1.60 1.57 1.52 1.75 -
P/RPS 3.50 6.22 3.72 3.62 3.85 4.32 4.16 -10.90%
P/EPS 26.41 62.86 26.24 25.32 31.46 36.19 26.02 0.99%
EY 3.79 1.59 3.81 3.95 3.18 2.76 3.84 -0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.22 0.94 0.83 0.84 0.83 0.98 -15.62%

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