[WTHORSE] YoY 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- 22.0%
YoY- 24.33%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 112,290 100,560 111,380 90,184 69,322 70,828 61,778 10.46%
PBT 14,517 14,669 27,254 14,782 11,798 11,815 12,402 2.65%
Tax -1,345 -1,950 -3,412 -1,532 -1,141 -1,700 -2,373 -9.02%
NP 13,172 12,719 23,842 13,250 10,657 10,115 10,029 4.64%
-
NP to SH 13,172 12,719 23,842 13,250 10,657 10,115 10,029 4.64%
-
Tax Rate 9.26% 13.29% 12.52% 10.36% 9.67% 14.39% 19.13% -
Total Cost 99,118 87,841 87,538 76,934 58,665 60,713 51,749 11.43%
-
Net Worth 461,602 442,091 403,737 342,631 336,031 308,891 285,306 8.34%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 461,602 442,091 403,737 342,631 336,031 308,891 285,306 8.34%
NOSH 233,132 236,412 238,897 239,602 240,022 160,047 159,952 6.47%
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 11.73% 12.65% 21.41% 14.69% 15.37% 14.28% 16.23% -
ROE 2.85% 2.88% 5.91% 3.87% 3.17% 3.27% 3.52% -
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 48.17 42.54 46.62 37.64 28.88 44.25 38.62 3.74%
EPS 5.65 5.38 9.98 5.53 4.44 6.32 6.27 -1.71%
DPS 0.00 0.00 0.00 0.00 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 51.04 45.71 50.63 40.99 31.51 32.19 28.08 10.46%
EPS 5.99 5.78 10.84 6.02 4.84 4.60 4.56 4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0982 2.0095 1.8352 1.5574 1.5274 1.4041 1.2968 8.34%
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 2.43 4.44 3.95 4.12 5.16 2.98 5.51 -12.74%
P/EPS 20.71 35.13 18.44 28.03 33.56 20.89 33.97 -7.91%
EY 4.83 2.85 5.42 3.57 2.98 4.79 2.94 8.62%
DY 0.00 0.00 0.00 0.00 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 2.60 3.76 4.08 4.41 5.37 3.62 5.18 -10.84%
P/EPS 22.12 29.74 19.04 30.02 34.91 25.32 31.90 -5.91%
EY 4.52 3.36 5.25 3.33 2.86 3.95 3.13 6.31%
DY 0.00 0.00 0.00 0.00 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