[WTHORSE] YoY Cumulative 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- 73.29%
YoY- 19.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 308,836 281,471 307,140 230,224 202,262 192,388 167,412 10.73%
PBT 36,072 47,067 64,999 35,284 29,977 29,840 29,634 3.32%
Tax -3,704 -6,338 -7,736 -3,954 -3,700 -5,029 -4,864 -4.43%
NP 32,368 40,729 57,263 31,330 26,277 24,811 24,770 4.55%
-
NP to SH 32,368 40,729 57,263 31,330 26,277 24,811 24,770 4.55%
-
Tax Rate 10.27% 13.47% 11.90% 11.21% 12.34% 16.85% 16.41% -
Total Cost 276,468 240,742 249,877 198,894 175,985 167,577 142,642 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 4,660 - 19,111 11,985 - - - -
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 7.02% 9.21% 14.18% 9.14% 7.82% 8.04% 8.68% -
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 132.53 119.00 128.57 96.04 84.29 120.27 104.62 4.01%
EPS 13.89 17.22 23.97 13.07 10.95 15.51 15.48 -1.78%
DPS 2.00 0.00 8.00 5.00 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 140.38 127.94 139.61 104.65 91.94 87.45 76.10 10.73%
EPS 14.71 18.51 26.03 14.24 11.94 11.28 11.26 4.55%
DPS 2.12 0.00 8.69 5.45 0.00 0.00 0.00 -
NAPS 2.0973 2.0104 1.8351 1.5581 1.5271 1.4034 1.2973 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 0.88 1.59 1.43 1.61 1.77 1.10 2.04 -13.06%
P/EPS 8.42 10.98 7.68 11.86 13.61 8.51 13.76 -7.85%
EY 11.87 9.11 13.03 8.43 7.35 11.75 7.27 8.51%
DY 1.71 0.00 4.35 3.23 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 0.94 1.34 1.48 1.73 1.84 1.33 1.91 -11.14%
P/EPS 9.00 9.29 7.93 12.70 14.16 10.32 12.92 -5.84%
EY 11.11 10.76 12.62 7.87 7.06 9.69 7.74 6.20%
DY 1.60 0.00 4.21 3.01 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