[WTHORSE] YoY 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- 50.45%
YoY- 15.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 107,314 97,112 109,268 78,780 70,752 65,210 57,871 10.83%
PBT 12,951 18,632 24,246 12,072 11,053 9,549 10,068 4.28%
Tax -1,281 -3,031 -3,121 -1,211 -1,667 -1,573 -1,363 -1.02%
NP 11,670 15,601 21,125 10,861 9,386 7,976 8,705 5.00%
-
NP to SH 11,670 15,601 21,125 10,861 9,386 7,976 8,705 5.00%
-
Tax Rate 9.89% 16.27% 12.87% 10.03% 15.08% 16.47% 13.54% -
Total Cost 95,644 81,511 88,143 67,919 61,366 57,234 49,166 11.72%
-
Net Worth 450,833 433,493 379,963 330,864 326,191 299,028 275,391 8.55%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,696 - 7,169 11,987 - - - -
Div Payout % 40.24% - 33.94% 110.38% - - - -
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 450,833 433,493 379,963 330,864 326,191 299,028 275,391 8.55%
NOSH 234,808 238,183 238,970 239,757 159,897 159,839 160,018 6.59%
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 10.87% 16.06% 19.33% 13.79% 13.27% 12.23% 15.04% -
ROE 2.59% 3.60% 5.56% 3.28% 2.88% 2.67% 3.16% -
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 45.70 40.77 45.72 32.86 44.25 40.80 36.17 3.97%
EPS 4.97 6.55 8.84 4.53 5.87 4.99 5.44 -1.49%
DPS 2.00 0.00 3.00 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 48.78 44.14 49.67 35.81 32.16 29.64 26.31 10.83%
EPS 5.30 7.09 9.60 4.94 4.27 3.63 3.96 4.97%
DPS 2.13 0.00 3.26 5.45 0.00 0.00 0.00 -
NAPS 2.0492 1.9704 1.7271 1.5039 1.4827 1.3592 1.2518 8.55%
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 3.02 5.32 3.94 4.78 5.40 3.68 6.50 -11.98%
P/EPS 27.77 33.13 20.36 34.66 40.72 30.06 43.20 -7.09%
EY 3.60 3.02 4.91 2.89 2.46 3.33 2.31 7.67%
DY 1.45 0.00 1.67 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 2.74 4.88 4.05 4.84 3.50 3.85 6.58 -13.57%
P/EPS 25.15 30.38 20.93 35.10 26.41 31.46 43.75 -8.81%
EY 3.98 3.29 4.78 2.85 3.79 3.18 2.29 9.64%
DY 1.60 0.00 1.62 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