[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 15.52%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 411,781 375,294 409,520 306,965 269,682 256,517 223,216 10.73%
PBT 48,096 62,756 86,665 47,045 39,969 39,786 39,512 3.32%
Tax -4,938 -8,450 -10,314 -5,272 -4,933 -6,705 -6,485 -4.43%
NP 43,157 54,305 76,350 41,773 35,036 33,081 33,026 4.55%
-
NP to SH 43,157 54,305 76,350 41,773 35,036 33,081 33,026 4.55%
-
Tax Rate 10.27% 13.46% 11.90% 11.21% 12.34% 16.85% 16.41% -
Total Cost 368,624 320,989 333,169 265,192 234,646 223,436 190,189 11.65%
-
Net Worth 461,401 442,295 403,731 342,784 335,961 308,737 285,415 8.33%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,214 - 25,482 15,980 - - - -
Div Payout % 14.40% - 33.38% 38.26% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 461,401 442,295 403,731 342,784 335,961 308,737 285,415 8.33%
NOSH 233,030 236,521 238,894 239,709 239,972 159,967 160,012 6.46%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.48% 14.47% 18.64% 13.61% 12.99% 12.90% 14.80% -
ROE 9.35% 12.28% 18.91% 12.19% 10.43% 10.72% 11.57% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 176.71 158.67 171.42 128.06 112.38 160.36 139.50 4.01%
EPS 18.52 22.96 31.96 17.43 14.60 20.68 20.64 -1.78%
DPS 2.67 0.00 10.67 6.67 0.00 0.00 0.00 -
NAPS 1.98 1.87 1.69 1.43 1.40 1.93 1.7837 1.75%
Adjusted Per Share Value based on latest NOSH - 239,602
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 171.58 156.37 170.63 127.90 112.37 106.88 93.01 10.73%
EPS 17.98 22.63 31.81 17.41 14.60 13.78 13.76 4.55%
DPS 2.59 0.00 10.62 6.66 0.00 0.00 0.00 -
NAPS 1.9225 1.8429 1.6822 1.4283 1.3998 1.2864 1.1892 8.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.17 1.89 1.84 1.55 1.49 1.32 2.13 -
P/RPS 0.66 1.19 1.07 1.21 1.33 0.82 1.53 -13.06%
P/EPS 6.32 8.23 5.76 8.89 10.21 6.38 10.32 -7.84%
EY 15.83 12.15 17.37 11.24 9.80 15.67 9.69 8.52%
DY 2.28 0.00 5.80 4.30 0.00 0.00 0.00 -
P/NAPS 0.59 1.01 1.09 1.08 1.06 0.68 1.19 -11.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 28/11/05 24/11/04 21/11/03 26/11/02 20/11/01 20/11/00 -
Price 1.25 1.60 1.90 1.66 1.55 1.60 2.00 -
P/RPS 0.71 1.01 1.11 1.30 1.38 1.00 1.43 -11.00%
P/EPS 6.75 6.97 5.94 9.53 10.62 7.74 9.69 -5.84%
EY 14.82 14.35 16.82 10.50 9.42 12.93 10.32 6.21%
DY 2.13 0.00 5.61 4.02 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 1.12 1.16 1.11 0.83 1.12 -9.13%

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