[WTHORSE] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -1.55%
YoY- -0.77%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 273,741 278,472 279,978 274,436 268,598 259,628 250,578 6.05%
PBT 38,717 40,095 40,112 38,415 39,701 41,613 42,200 -5.56%
Tax -5,532 -2,013 -2,572 -2,478 -3,199 -6,041 -6,714 -12.08%
NP 33,185 38,082 37,540 35,937 36,502 35,572 35,486 -4.35%
-
NP to SH 33,185 38,082 37,540 35,937 36,502 35,572 35,486 -4.35%
-
Tax Rate 14.29% 5.02% 6.41% 6.45% 8.06% 14.52% 15.91% -
Total Cost 240,556 240,390 242,438 238,499 232,096 224,056 215,092 7.72%
-
Net Worth 240,318 336,031 319,795 159,870 159,912 160,047 299,028 -13.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 11,192 11,192 11,192 - - - - -
Div Payout % 33.73% 29.39% 29.82% - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 240,318 336,031 319,795 159,870 159,912 160,047 299,028 -13.52%
NOSH 240,318 240,022 159,897 159,870 159,912 160,047 159,839 31.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 12.12% 13.68% 13.41% 13.09% 13.59% 13.70% 14.16% -
ROE 13.81% 11.33% 11.74% 22.48% 22.83% 22.23% 11.87% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 113.91 116.02 175.10 171.66 167.97 162.22 156.77 -19.13%
EPS 13.81 15.87 23.48 22.48 22.83 22.23 22.20 -27.06%
DPS 4.66 4.66 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 2.00 1.00 1.00 1.00 1.8708 -34.06%
Adjusted Per Share Value based on latest NOSH - 159,870
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 114.06 116.03 116.66 114.35 111.92 108.18 104.41 6.05%
EPS 13.83 15.87 15.64 14.97 15.21 14.82 14.79 -4.36%
DPS 4.66 4.66 4.66 0.00 0.00 0.00 0.00 -
NAPS 1.0013 1.4001 1.3325 0.6661 0.6663 0.6669 1.246 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.50 1.49 2.39 2.07 1.76 1.32 1.50 -
P/RPS 1.32 1.28 1.36 1.21 1.05 0.81 0.96 23.58%
P/EPS 10.86 9.39 10.18 9.21 7.71 5.94 6.76 37.05%
EY 9.21 10.65 9.82 10.86 12.97 16.84 14.80 -27.04%
DY 3.11 3.13 2.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.06 1.20 2.07 1.76 1.32 0.80 51.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 -
Price 1.45 1.55 1.55 2.42 1.80 1.60 1.57 -
P/RPS 1.27 1.34 0.89 1.41 1.07 0.99 1.00 17.22%
P/EPS 10.50 9.77 6.60 10.77 7.89 7.20 7.07 30.07%
EY 9.52 10.24 15.15 9.29 12.68 13.89 14.14 -23.12%
DY 3.21 3.01 4.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.11 0.78 2.42 1.80 1.60 0.84 43.75%

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