[WTHORSE] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -78.17%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 89,232 83,798 86,492 61,260 62,187 56,349 47,763 10.97%
PBT 8,603 13,766 13,498 8,430 7,190 8,476 7,164 3.09%
Tax -1,077 -1,356 -1,202 -1,211 -1,035 -1,756 -1,128 -0.76%
NP 7,526 12,410 12,296 7,219 6,155 6,720 6,036 3.74%
-
NP to SH 7,526 12,410 12,296 7,219 6,155 6,720 6,036 3.74%
-
Tax Rate 12.52% 9.85% 8.91% 14.37% 14.39% 20.72% 15.75% -
Total Cost 81,706 71,388 74,196 54,041 56,032 49,629 41,727 11.84%
-
Net Worth 444,504 431,963 373,913 330,970 316,542 291,984 267,825 8.80%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 11,759 - - - - - - -
Div Payout % 156.25% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 444,504 431,963 373,913 330,970 316,542 291,984 267,825 8.80%
NOSH 235,187 238,653 239,688 239,833 159,870 160,000 160,106 6.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.43% 14.81% 14.22% 11.78% 9.90% 11.93% 12.64% -
ROE 1.69% 2.87% 3.29% 2.18% 1.94% 2.30% 2.25% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 37.94 35.11 36.09 25.54 38.90 35.22 29.83 4.08%
EPS 3.20 5.20 5.13 3.01 3.85 4.20 3.77 -2.69%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.81 1.56 1.38 1.98 1.8249 1.6728 2.05%
Adjusted Per Share Value based on latest NOSH - 239,833
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 40.56 38.09 39.31 27.85 28.27 25.61 21.71 10.97%
EPS 3.42 5.64 5.59 3.28 2.80 3.05 2.74 3.76%
DPS 5.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0205 1.9635 1.6996 1.5044 1.4388 1.3272 1.2174 8.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.44 2.34 1.98 1.33 2.07 1.43 3.02 -
P/RPS 3.80 6.66 5.49 5.21 5.32 4.06 10.12 -15.05%
P/EPS 45.00 45.00 38.60 44.19 53.77 34.05 80.11 -9.16%
EY 2.22 2.22 2.59 2.26 1.86 2.94 1.25 10.04%
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.29 1.27 0.96 1.05 0.78 1.81 -13.45%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 20/05/05 20/05/04 28/05/03 30/05/02 10/05/01 15/05/00 -
Price 1.41 2.33 1.90 1.50 2.42 1.52 2.78 -
P/RPS 3.72 6.64 5.27 5.87 6.22 4.32 9.32 -14.18%
P/EPS 44.06 44.81 37.04 49.83 62.86 36.19 73.74 -8.22%
EY 2.27 2.23 2.70 2.01 1.59 2.76 1.36 8.90%
DY 3.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.29 1.22 1.09 1.22 0.83 1.66 -12.39%

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