[WTHORSE] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.68%
YoY- 66.4%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 111,380 109,268 86,492 94,686 90,184 78,780 61,260 48.80%
PBT 27,254 24,246 13,498 12,160 14,782 12,072 8,430 118.17%
Tax -3,412 -3,121 -1,202 -855 -1,532 -1,211 -1,211 99.10%
NP 23,842 21,125 12,296 11,305 13,250 10,861 7,219 121.29%
-
NP to SH 23,842 21,125 12,296 11,305 13,250 10,861 7,219 121.29%
-
Tax Rate 12.52% 12.87% 8.91% 7.03% 10.36% 10.03% 14.37% -
Total Cost 87,538 88,143 74,196 83,381 76,934 67,919 54,041 37.80%
-
Net Worth 403,737 379,963 373,913 239,711 342,631 330,864 330,970 14.12%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 7,169 - - - 11,987 - -
Div Payout % - 33.94% - - - 110.38% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 403,737 379,963 373,913 239,711 342,631 330,864 330,970 14.12%
NOSH 238,897 238,970 239,688 239,711 239,602 239,757 239,833 -0.25%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.41% 19.33% 14.22% 11.94% 14.69% 13.79% 11.78% -
ROE 5.91% 5.56% 3.29% 4.72% 3.87% 3.28% 2.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.62 45.72 36.09 39.50 37.64 32.86 25.54 49.19%
EPS 9.98 8.84 5.13 4.73 5.53 4.53 3.01 121.86%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.59 1.56 1.00 1.43 1.38 1.38 14.42%
Adjusted Per Share Value based on latest NOSH - 239,711
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 50.63 49.67 39.31 43.04 40.99 35.81 27.85 48.79%
EPS 10.84 9.60 5.59 5.14 6.02 4.94 3.28 121.38%
DPS 0.00 3.26 0.00 0.00 0.00 5.45 0.00 -
NAPS 1.8352 1.7271 1.6996 1.0896 1.5574 1.5039 1.5044 14.12%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.84 1.80 1.98 1.77 1.55 1.57 1.33 -
P/RPS 3.95 3.94 5.49 4.48 4.12 4.78 5.21 -16.81%
P/EPS 18.44 20.36 38.60 37.53 28.03 34.66 44.19 -44.06%
EY 5.42 4.91 2.59 2.66 3.57 2.89 2.26 78.88%
DY 0.00 1.67 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 1.09 1.13 1.27 1.77 1.08 1.14 0.96 8.81%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 19/08/04 20/05/04 24/02/04 21/11/03 21/08/03 28/05/03 -
Price 1.90 1.85 1.90 1.88 1.66 1.59 1.50 -
P/RPS 4.08 4.05 5.27 4.76 4.41 4.84 5.87 -21.48%
P/EPS 19.04 20.93 37.04 39.86 30.02 35.10 49.83 -47.25%
EY 5.25 4.78 2.70 2.51 3.33 2.85 2.01 89.32%
DY 0.00 1.62 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 1.12 1.16 1.22 1.88 1.16 1.15 1.09 1.82%

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