[WTHORSE] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
10-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -37.55%
YoY- 11.33%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 77,336 70,828 65,210 56,349 67,241 61,778 57,871 21.26%
PBT 9,082 11,815 9,549 8,476 11,773 12,402 10,068 -6.62%
Tax 1,888 -1,700 -1,573 -1,756 -1,012 -2,373 -1,363 -
NP 10,970 10,115 7,976 6,720 10,761 10,029 8,705 16.62%
-
NP to SH 10,970 10,115 7,976 6,720 10,761 10,029 8,705 16.62%
-
Tax Rate -20.79% 14.39% 16.47% 20.72% 8.60% 19.13% 13.54% -
Total Cost 66,366 60,713 57,234 49,629 56,480 51,749 49,166 22.07%
-
Net Worth 307,032 308,891 299,028 291,984 284,772 285,306 275,391 7.49%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 307,032 308,891 299,028 291,984 284,772 285,306 275,391 7.49%
NOSH 159,912 160,047 159,839 160,000 159,984 159,952 160,018 -0.04%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.18% 14.28% 12.23% 11.93% 16.00% 16.23% 15.04% -
ROE 3.57% 3.27% 2.67% 2.30% 3.78% 3.52% 3.16% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 48.36 44.25 40.80 35.22 42.03 38.62 36.17 21.30%
EPS 6.86 6.32 4.99 4.20 6.73 6.27 5.44 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.93 1.8708 1.8249 1.78 1.7837 1.721 7.54%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 35.15 32.19 29.64 25.61 30.56 28.08 26.31 21.23%
EPS 4.99 4.60 3.63 3.05 4.89 4.56 3.96 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3956 1.4041 1.3592 1.3272 1.2944 1.2968 1.2518 7.49%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.76 1.32 1.50 1.43 1.65 2.13 2.35 -
P/RPS 3.64 2.98 3.68 4.06 3.93 5.51 6.50 -31.98%
P/EPS 25.66 20.89 30.06 34.05 24.53 33.97 43.20 -29.27%
EY 3.90 4.79 3.33 2.94 4.08 2.94 2.31 41.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.68 0.80 0.78 0.93 1.19 1.37 -23.25%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 20/11/01 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 -
Price 1.80 1.60 1.57 1.52 1.75 2.00 2.38 -
P/RPS 3.72 3.62 3.85 4.32 4.16 5.18 6.58 -31.55%
P/EPS 26.24 25.32 31.46 36.19 26.02 31.90 43.75 -28.81%
EY 3.81 3.95 3.18 2.76 3.84 3.13 2.29 40.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.83 0.84 0.83 0.98 1.12 1.38 -22.52%

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