[WTHORSE] YoY Cumulative 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- 150.45%
YoY- 16.83%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 196,546 180,911 195,760 140,040 132,939 121,560 105,634 10.89%
PBT 21,554 32,397 37,745 20,502 18,179 18,025 17,232 3.79%
Tax -2,358 -4,387 -4,324 -2,422 -2,703 -3,329 -2,491 -0.90%
NP 19,196 28,010 33,421 18,080 15,476 14,696 14,741 4.49%
-
NP to SH 19,196 28,010 33,421 18,080 15,476 14,696 14,741 4.49%
-
Tax Rate 10.94% 13.54% 11.46% 11.81% 14.87% 18.47% 14.46% -
Total Cost 177,350 152,901 162,339 121,960 117,463 106,864 90,893 11.77%
-
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 4,699 - 19,111 11,989 - - - -
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 4.26% 6.47% 8.80% 5.46% 4.74% 4.91% 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 83.65 76.02 81.94 58.40 83.07 76.02 66.00 4.02%
EPS 8.17 11.77 13.99 7.54 9.67 9.19 9.21 -1.97%
DPS 2.00 0.00 8.00 5.00 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 89.34 82.23 88.98 63.65 60.43 55.25 48.02 10.89%
EPS 8.73 12.73 15.19 8.22 7.03 6.68 6.70 4.50%
DPS 2.14 0.00 8.69 5.45 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 1.65 2.85 2.20 2.69 2.88 1.97 3.56 -12.02%
P/EPS 16.89 18.44 12.87 20.82 24.72 16.32 25.52 -6.64%
EY 5.92 5.42 7.77 4.80 4.05 6.13 3.92 7.10%
DY 1.45 0.00 4.44 3.18 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 1.49 2.62 2.26 2.72 1.87 2.07 3.61 -13.70%
P/EPS 15.30 16.91 13.22 21.09 16.03 17.08 25.84 -8.36%
EY 6.54 5.91 7.56 4.74 6.24 5.85 3.87 9.13%
DY 1.60 0.00 4.32 3.14 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