[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 25.23%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 393,092 361,822 391,520 280,080 265,878 243,120 105,634 24.47%
PBT 43,108 64,794 75,490 41,004 36,358 36,050 17,232 16.50%
Tax -4,716 -8,774 -8,648 -4,844 -5,406 -6,658 -2,491 11.21%
NP 38,392 56,020 66,842 36,160 30,952 29,392 14,741 17.28%
-
NP to SH 38,392 56,020 66,842 36,160 30,952 29,392 14,741 17.28%
-
Tax Rate 10.94% 13.54% 11.46% 11.81% 14.87% 18.47% 14.46% -
Total Cost 354,700 305,802 324,678 243,920 234,926 213,728 90,893 25.46%
-
Net Worth 451,117 433,119 379,838 330,907 326,484 299,165 275,453 8.56%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 9,398 - 38,222 23,978 - - - -
Div Payout % 24.48% - 57.18% 66.31% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 451,117 433,119 379,838 330,907 326,484 299,165 275,453 8.56%
NOSH 234,957 237,977 238,892 239,787 160,041 159,912 160,054 6.60%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.77% 15.48% 17.07% 12.91% 11.64% 12.09% 13.95% -
ROE 8.51% 12.93% 17.60% 10.93% 9.48% 9.82% 5.35% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 167.30 152.04 163.89 116.80 166.13 152.03 66.00 16.76%
EPS 16.34 23.54 27.98 15.08 19.34 18.38 9.21 10.02%
DPS 4.00 0.00 16.00 10.00 0.00 0.00 0.00 -
NAPS 1.92 1.82 1.59 1.38 2.04 1.8708 1.721 1.83%
Adjusted Per Share Value based on latest NOSH - 239,757
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 178.68 164.46 177.96 127.31 120.85 110.51 48.02 24.47%
EPS 17.45 25.46 30.38 16.44 14.07 13.36 6.70 17.28%
DPS 4.27 0.00 17.37 10.90 0.00 0.00 0.00 -
NAPS 2.0505 1.9687 1.7265 1.5041 1.484 1.3598 1.2521 8.56%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.38 2.17 1.80 1.57 2.39 1.50 2.35 -
P/RPS 0.82 1.43 1.10 1.34 1.44 0.99 3.56 -21.69%
P/EPS 8.45 9.22 6.43 10.41 12.36 8.16 25.52 -16.81%
EY 11.84 10.85 15.54 9.61 8.09 12.25 3.92 20.21%
DY 2.90 0.00 8.89 6.37 0.00 0.00 0.00 -
P/NAPS 0.72 1.19 1.13 1.14 1.17 0.80 1.37 -10.16%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 22/08/05 19/08/04 21/08/03 29/08/02 14/08/01 28/08/00 -
Price 1.25 1.99 1.85 1.59 1.55 1.57 2.38 -
P/RPS 0.75 1.31 1.13 1.36 0.93 1.03 3.61 -23.03%
P/EPS 7.65 8.45 6.61 10.54 8.01 8.54 25.84 -18.35%
EY 13.07 11.83 15.12 9.48 12.48 11.71 3.87 22.47%
DY 3.20 0.00 8.65 6.29 0.00 0.00 0.00 -
P/NAPS 0.65 1.09 1.16 1.15 0.76 0.84 1.38 -11.78%

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