[WTHORSE] QoQ TTM Result on 30-Jun-2000 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 29.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 243,239 234,653 229,035 222,028 164,157 116,394 54,771 -1.50%
PBT 42,719 41,407 43,055 40,943 30,875 23,711 10,290 -1.43%
Tax -6,504 -5,876 -5,111 -2,766 -1,403 -275 -28 -5.37%
NP 36,215 35,531 37,944 38,177 29,472 23,436 10,262 -1.27%
-
NP to SH 36,215 35,531 37,944 38,177 29,472 23,436 10,262 -1.27%
-
Tax Rate 15.23% 14.19% 11.87% 6.76% 4.54% 1.16% 0.27% -
Total Cost 207,024 199,122 191,091 183,851 134,685 92,958 44,509 -1.54%
-
Net Worth 291,984 284,772 285,306 275,391 267,825 261,719 233,799 -0.22%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - 11,205 11,205 - - - -
Div Payout % - - 29.53% 29.35% - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 291,984 284,772 285,306 275,391 267,825 261,719 233,799 -0.22%
NOSH 160,000 159,984 159,952 160,018 160,106 160,072 140,000 -0.13%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 14.89% 15.14% 16.57% 17.19% 17.95% 20.14% 18.74% -
ROE 12.40% 12.48% 13.30% 13.86% 11.00% 8.95% 4.39% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 152.02 146.67 143.19 138.75 102.53 72.71 39.12 -1.36%
EPS 22.63 22.21 23.72 23.86 18.41 14.64 7.33 -1.13%
DPS 0.00 0.00 7.00 7.00 0.00 0.00 0.00 -
NAPS 1.8249 1.78 1.7837 1.721 1.6728 1.635 1.67 -0.08%
Adjusted Per Share Value based on latest NOSH - 160,018
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 110.56 106.66 104.11 100.92 74.62 52.91 24.90 -1.50%
EPS 16.46 16.15 17.25 17.35 13.40 10.65 4.66 -1.27%
DPS 0.00 0.00 5.09 5.09 0.00 0.00 0.00 -
NAPS 1.3272 1.2944 1.2968 1.2518 1.2174 1.1896 1.0627 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.43 1.65 2.13 2.35 3.02 0.00 0.00 -
P/RPS 0.94 1.12 1.49 1.69 2.95 0.00 0.00 -100.00%
P/EPS 6.32 7.43 8.98 9.85 16.41 0.00 0.00 -100.00%
EY 15.83 13.46 11.14 10.15 6.10 0.00 0.00 -100.00%
DY 0.00 0.00 3.29 2.98 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 1.19 1.37 1.81 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 10/05/01 19/02/01 20/11/00 28/08/00 - - - -
Price 1.52 1.75 2.00 2.38 0.00 0.00 0.00 -
P/RPS 1.00 1.19 1.40 1.72 0.00 0.00 0.00 -100.00%
P/EPS 6.72 7.88 8.43 9.98 0.00 0.00 0.00 -100.00%
EY 14.89 12.69 11.86 10.02 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 3.50 2.94 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.12 1.38 0.00 0.00 0.00 -100.00%

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