[WTHORSE] QoQ TTM 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- 1.93%
YoY- 22.88%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 268,598 259,628 250,578 243,239 234,653 229,035 222,028 13.49%
PBT 39,701 41,613 42,200 42,719 41,407 43,055 40,943 -2.02%
Tax -3,199 -6,041 -6,714 -6,504 -5,876 -5,111 -2,766 10.15%
NP 36,502 35,572 35,486 36,215 35,531 37,944 38,177 -2.93%
-
NP to SH 36,502 35,572 35,486 36,215 35,531 37,944 38,177 -2.93%
-
Tax Rate 8.06% 14.52% 15.91% 15.23% 14.19% 11.87% 6.76% -
Total Cost 232,096 224,056 215,092 207,024 199,122 191,091 183,851 16.75%
-
Net Worth 159,912 160,047 299,028 291,984 284,772 285,306 275,391 -30.32%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - 11,205 11,205 -
Div Payout % - - - - - 29.53% 29.35% -
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 159,912 160,047 299,028 291,984 284,772 285,306 275,391 -30.32%
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 13.59% 13.70% 14.16% 14.89% 15.14% 16.57% 17.19% -
ROE 22.83% 22.23% 11.87% 12.40% 12.48% 13.30% 13.86% -
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 167.97 162.22 156.77 152.02 146.67 143.19 138.75 13.54%
EPS 22.83 22.23 22.20 22.63 22.21 23.72 23.86 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 7.00 -
NAPS 1.00 1.00 1.8708 1.8249 1.78 1.7837 1.721 -30.29%
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 111.92 108.18 104.41 101.35 97.77 95.43 92.51 13.49%
EPS 15.21 14.82 14.79 15.09 14.80 15.81 15.91 -2.94%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 4.67 -
NAPS 0.6663 0.6669 1.246 1.2166 1.1866 1.1888 1.1475 -30.33%
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 1.05 0.81 0.96 0.94 1.12 1.49 1.69 -27.12%
P/EPS 7.71 5.94 6.76 6.32 7.43 8.98 9.85 -15.02%
EY 12.97 16.84 14.80 15.83 13.46 11.14 10.15 17.70%
DY 0.00 0.00 0.00 0.00 0.00 3.29 2.98 -
P/NAPS 1.76 1.32 0.80 0.78 0.93 1.19 1.37 18.12%
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 1.07 0.99 1.00 1.00 1.19 1.40 1.72 -27.06%
P/EPS 7.89 7.20 7.07 6.72 7.88 8.43 9.98 -14.46%
EY 12.68 13.89 14.14 14.89 12.69 11.86 10.02 16.94%
DY 0.00 0.00 0.00 0.00 0.00 3.50 2.94 -
P/NAPS 1.80 1.60 0.84 0.83 0.98 1.12 1.38 19.32%

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