[WTHORSE] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -36.25%
YoY- -38.07%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 102,340 101,445 94,686 71,480 77,336 67,241 61,623 -0.53%
PBT 13,115 24,130 12,160 8,483 9,082 11,773 13,421 0.02%
Tax -7,236 -2,431 -855 -1,689 1,888 -1,012 -247 -3.52%
NP 5,879 21,699 11,305 6,794 10,970 10,761 13,174 0.86%
-
NP to SH 5,879 21,699 11,305 6,794 10,970 10,761 13,174 0.86%
-
Tax Rate 55.17% 10.07% 7.03% 19.91% -20.79% 8.60% 1.84% -
Total Cost 96,461 79,746 83,381 64,686 66,366 56,480 48,449 -0.72%
-
Net Worth 235,202 418,105 239,711 240,318 307,032 284,772 261,719 0.11%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 7,167 - - - - 11,205 -
Div Payout % - 33.03% - - - - 85.05% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 235,202 418,105 239,711 240,318 307,032 284,772 261,719 0.11%
NOSH 235,202 238,917 239,711 240,318 159,912 159,984 160,072 -0.40%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.74% 21.39% 11.94% 9.50% 14.18% 16.00% 21.38% -
ROE 2.50% 5.19% 4.72% 2.83% 3.57% 3.78% 5.03% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 43.51 42.46 39.50 29.74 48.36 42.03 38.50 -0.12%
EPS 2.53 9.22 4.73 2.84 6.86 6.73 8.23 1.26%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 7.00 -
NAPS 1.00 1.75 1.00 1.00 1.92 1.78 1.635 0.52%
Adjusted Per Share Value based on latest NOSH - 240,318
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 46.52 46.11 43.04 32.49 35.15 30.56 28.01 -0.53%
EPS 2.67 9.86 5.14 3.09 4.99 4.89 5.99 0.86%
DPS 0.00 3.26 0.00 0.00 0.00 0.00 5.09 -
NAPS 1.0691 1.9005 1.0896 1.0924 1.3956 1.2944 1.1896 0.11%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.53 2.52 1.77 1.50 1.76 1.65 0.00 -
P/RPS 3.52 5.93 4.48 5.04 3.64 3.93 0.00 -100.00%
P/EPS 61.21 27.75 37.53 53.06 25.66 24.53 0.00 -100.00%
EY 1.63 3.60 2.66 1.88 3.90 4.08 0.00 -100.00%
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.44 1.77 1.50 0.92 0.93 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 21/02/06 22/02/05 24/02/04 21/02/03 28/02/02 19/02/01 17/02/00 -
Price 1.50 2.54 1.88 1.45 1.80 1.75 3.04 -
P/RPS 3.45 5.98 4.76 4.87 3.72 4.16 7.90 0.88%
P/EPS 60.01 27.97 39.86 51.29 26.24 26.02 36.94 -0.51%
EY 1.67 3.58 2.51 1.95 3.81 3.84 2.71 0.51%
DY 0.00 1.18 0.00 0.00 0.00 0.00 2.30 -
P/NAPS 1.50 1.45 1.88 1.45 0.94 0.98 1.86 0.22%

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