[WTHORSE] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.25%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 90,184 78,780 61,260 71,480 69,322 70,752 62,187 28.09%
PBT 14,782 12,072 8,430 8,483 11,798 11,053 7,190 61.61%
Tax -1,532 -1,211 -1,211 -1,689 -1,141 -1,667 -1,035 29.85%
NP 13,250 10,861 7,219 6,794 10,657 9,386 6,155 66.64%
-
NP to SH 13,250 10,861 7,219 6,794 10,657 9,386 6,155 66.64%
-
Tax Rate 10.36% 10.03% 14.37% 19.91% 9.67% 15.08% 14.39% -
Total Cost 76,934 67,919 54,041 64,686 58,665 61,366 56,032 23.51%
-
Net Worth 342,631 330,864 330,970 240,318 336,031 326,191 316,542 5.41%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 11,987 - - - - - -
Div Payout % - 110.38% - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 342,631 330,864 330,970 240,318 336,031 326,191 316,542 5.41%
NOSH 239,602 239,757 239,833 240,318 240,022 159,897 159,870 30.93%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 14.69% 13.79% 11.78% 9.50% 15.37% 13.27% 9.90% -
ROE 3.87% 3.28% 2.18% 2.83% 3.17% 2.88% 1.94% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.64 32.86 25.54 29.74 28.88 44.25 38.90 -2.16%
EPS 5.53 4.53 3.01 2.84 4.44 5.87 3.85 27.27%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.38 1.38 1.00 1.40 2.04 1.98 -19.48%
Adjusted Per Share Value based on latest NOSH - 240,318
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 37.58 32.83 25.53 29.78 28.88 29.48 25.91 28.10%
EPS 5.52 4.53 3.01 2.83 4.44 3.91 2.56 66.82%
DPS 0.00 4.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4276 1.3786 1.379 1.0013 1.4001 1.3591 1.3189 5.41%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.55 1.57 1.33 1.50 1.49 2.39 2.07 -
P/RPS 4.12 4.78 5.21 5.04 5.16 5.40 5.32 -15.65%
P/EPS 28.03 34.66 44.19 53.06 33.56 40.72 53.77 -35.20%
EY 3.57 2.89 2.26 1.88 2.98 2.46 1.86 54.38%
DY 0.00 3.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.14 0.96 1.50 1.06 1.17 1.05 1.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 21/08/03 28/05/03 21/02/03 26/11/02 29/08/02 30/05/02 -
Price 1.66 1.59 1.50 1.45 1.55 1.55 2.42 -
P/RPS 4.41 4.84 5.87 4.87 5.37 3.50 6.22 -20.47%
P/EPS 30.02 35.10 49.83 51.29 34.91 26.41 62.86 -38.87%
EY 3.33 2.85 2.01 1.95 2.86 3.79 1.59 63.61%
DY 0.00 3.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.09 1.45 1.11 0.76 1.22 -3.30%

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