[WTHORSE] QoQ TTM Result on 31-Dec-1999 [#4]

Announcement Date
17-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
31-Dec-1999 [#4]
Profit Trend
QoQ- 128.38%
YoY--%
View:
Show?
TTM Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 229,035 222,028 164,157 116,394 54,771 0 -100.00%
PBT 43,055 40,943 30,875 23,711 10,290 0 -100.00%
Tax -5,111 -2,766 -1,403 -275 -28 0 -100.00%
NP 37,944 38,177 29,472 23,436 10,262 0 -100.00%
-
NP to SH 37,944 38,177 29,472 23,436 10,262 0 -100.00%
-
Tax Rate 11.87% 6.76% 4.54% 1.16% 0.27% - -
Total Cost 191,091 183,851 134,685 92,958 44,509 0 -100.00%
-
Net Worth 285,306 275,391 267,825 261,719 233,799 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 11,205 11,205 - - - - -100.00%
Div Payout % 29.53% 29.35% - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 285,306 275,391 267,825 261,719 233,799 0 -100.00%
NOSH 159,952 160,018 160,106 160,072 140,000 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 16.57% 17.19% 17.95% 20.14% 18.74% 0.00% -
ROE 13.30% 13.86% 11.00% 8.95% 4.39% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 143.19 138.75 102.53 72.71 39.12 0.00 -100.00%
EPS 23.72 23.86 18.41 14.64 7.33 0.00 -100.00%
DPS 7.00 7.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.7837 1.721 1.6728 1.635 1.67 1.635 -0.08%
Adjusted Per Share Value based on latest NOSH - 160,072
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 95.43 92.51 68.40 48.50 22.82 0.00 -100.00%
EPS 15.81 15.91 12.28 9.77 4.28 0.00 -100.00%
DPS 4.67 4.67 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1888 1.1475 1.1159 1.0905 0.9742 1.635 0.32%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - -
Price 2.13 2.35 3.02 0.00 0.00 0.00 -
P/RPS 1.49 1.69 2.95 0.00 0.00 0.00 -100.00%
P/EPS 8.98 9.85 16.41 0.00 0.00 0.00 -100.00%
EY 11.14 10.15 6.10 0.00 0.00 0.00 -100.00%
DY 3.29 2.98 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.19 1.37 1.81 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 20/11/00 28/08/00 - - - - -
Price 2.00 2.38 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.72 0.00 0.00 0.00 0.00 -100.00%
P/EPS 8.43 9.98 0.00 0.00 0.00 0.00 -100.00%
EY 11.86 10.02 0.00 0.00 0.00 0.00 -100.00%
DY 3.50 2.94 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 1.38 0.00 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