[WTHORSE] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.95%
YoY- 70.33%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 358,864 356,928 335,192 345,968 245,040 248,748 225,396 8.05%
PBT 34,424 34,412 55,064 53,992 33,720 28,760 33,904 0.25%
Tax -9,620 -4,308 -5,424 -4,808 -4,844 -4,140 -7,024 5.37%
NP 24,804 30,104 49,640 49,184 28,876 24,620 26,880 -1.33%
-
NP to SH 24,804 30,104 49,640 49,184 28,876 24,620 26,880 -1.33%
-
Tax Rate 27.95% 12.52% 9.85% 8.91% 14.37% 14.39% 20.72% -
Total Cost 334,060 326,824 285,552 296,784 216,164 224,128 198,516 9.05%
-
Net Worth 465,191 444,504 431,963 373,913 330,970 316,542 291,984 8.06%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - 47,037 - - - - - -
Div Payout % - 156.25% - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 465,191 444,504 431,963 373,913 330,970 316,542 291,984 8.06%
NOSH 232,595 235,187 238,653 239,688 239,833 159,870 160,000 6.43%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.91% 8.43% 14.81% 14.22% 11.78% 9.90% 11.93% -
ROE 5.33% 6.77% 11.49% 13.15% 8.72% 7.78% 9.21% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 154.29 151.76 140.45 144.34 102.17 155.59 140.87 1.52%
EPS 10.68 12.80 20.80 20.52 12.04 15.40 16.80 -7.26%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.89 1.81 1.56 1.38 1.98 1.8249 1.53%
Adjusted Per Share Value based on latest NOSH - 239,688
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 163.12 162.24 152.36 157.26 111.38 113.07 102.45 8.05%
EPS 11.27 13.68 22.56 22.36 13.13 11.19 12.22 -1.33%
DPS 0.00 21.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1145 2.0205 1.9635 1.6996 1.5044 1.4388 1.3272 8.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.25 1.44 2.34 1.98 1.33 2.07 1.43 -
P/RPS 0.81 0.95 1.67 1.37 1.30 1.33 1.02 -3.76%
P/EPS 11.72 11.25 11.25 9.65 11.05 13.44 8.51 5.47%
EY 8.53 8.89 8.89 10.36 9.05 7.44 11.75 -5.19%
DY 0.00 13.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 1.29 1.27 0.96 1.05 0.78 -3.49%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 24/05/06 20/05/05 20/05/04 28/05/03 30/05/02 10/05/01 -
Price 1.50 1.41 2.33 1.90 1.50 2.42 1.52 -
P/RPS 0.97 0.93 1.66 1.32 1.47 1.56 1.08 -1.77%
P/EPS 14.07 11.02 11.20 9.26 12.46 15.71 9.05 7.62%
EY 7.11 9.08 8.93 10.80 8.03 6.36 11.05 -7.08%
DY 0.00 14.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.75 1.29 1.22 1.09 1.22 0.83 -1.67%

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