[WTHORSE] YoY Annualized Quarter 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- -38.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 280,080 265,878 243,120 105,634 0 -100.00%
PBT 41,004 36,358 36,050 17,232 0 -100.00%
Tax -4,844 -5,406 -6,658 -2,491 0 -100.00%
NP 36,160 30,952 29,392 14,741 0 -100.00%
-
NP to SH 36,160 30,952 29,392 14,741 0 -100.00%
-
Tax Rate 11.81% 14.87% 18.47% 14.46% - -
Total Cost 243,920 234,926 213,728 90,893 0 -100.00%
-
Net Worth 330,907 326,484 299,165 275,453 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 23,978 - - - - -100.00%
Div Payout % 66.31% - - - - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 330,907 326,484 299,165 275,453 0 -100.00%
NOSH 239,787 160,041 159,912 160,054 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.91% 11.64% 12.09% 13.95% 0.00% -
ROE 10.93% 9.48% 9.82% 5.35% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 116.80 166.13 152.03 66.00 0.00 -100.00%
EPS 15.08 19.34 18.38 9.21 0.00 -100.00%
DPS 10.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.38 2.04 1.8708 1.721 1.635 0.17%
Adjusted Per Share Value based on latest NOSH - 160,018
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 127.31 120.85 110.51 48.02 0.00 -100.00%
EPS 16.44 14.07 13.36 6.70 0.00 -100.00%
DPS 10.90 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.5041 1.484 1.3598 1.2521 1.635 0.08%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.57 2.39 1.50 2.35 0.00 -
P/RPS 1.34 1.44 0.99 3.56 0.00 -100.00%
P/EPS 10.41 12.36 8.16 25.52 0.00 -100.00%
EY 9.61 8.09 12.25 3.92 0.00 -100.00%
DY 6.37 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.14 1.17 0.80 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 21/08/03 29/08/02 14/08/01 28/08/00 - -
Price 1.59 1.55 1.57 2.38 0.00 -
P/RPS 1.36 0.93 1.03 3.61 0.00 -100.00%
P/EPS 10.54 8.01 8.54 25.84 0.00 -100.00%
EY 9.48 12.48 11.71 3.87 0.00 -100.00%
DY 6.29 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.15 0.76 0.84 1.38 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