[WTHORSE] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -14.68%
YoY- 66.4%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 108,551 102,340 101,445 94,686 71,480 77,336 67,241 8.30%
PBT 14,176 13,115 24,130 12,160 8,483 9,082 11,773 3.14%
Tax -2,502 -7,236 -2,431 -855 -1,689 1,888 -1,012 16.27%
NP 11,674 5,879 21,699 11,305 6,794 10,970 10,761 1.36%
-
NP to SH 11,674 5,879 21,699 11,305 6,794 10,970 10,761 1.36%
-
Tax Rate 17.65% 55.17% 10.07% 7.03% 19.91% -20.79% 8.60% -
Total Cost 96,877 96,461 79,746 83,381 64,686 66,366 56,480 9.40%
-
Net Worth 465,786 235,202 418,105 239,711 240,318 307,032 284,772 8.54%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,644 - 7,167 - - - - -
Div Payout % 99.75% - 33.03% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 465,786 235,202 418,105 239,711 240,318 307,032 284,772 8.54%
NOSH 232,893 235,202 238,917 239,711 240,318 159,912 159,984 6.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.75% 5.74% 21.39% 11.94% 9.50% 14.18% 16.00% -
ROE 2.51% 2.50% 5.19% 4.72% 2.83% 3.57% 3.78% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.61 43.51 42.46 39.50 29.74 48.36 42.03 1.73%
EPS 5.03 2.53 9.22 4.73 2.84 6.86 6.73 -4.73%
DPS 5.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.75 1.00 1.00 1.92 1.78 1.96%
Adjusted Per Share Value based on latest NOSH - 239,711
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.34 46.52 46.11 43.04 32.49 35.15 30.56 8.30%
EPS 5.31 2.67 9.86 5.14 3.09 4.99 4.89 1.38%
DPS 5.29 0.00 3.26 0.00 0.00 0.00 0.00 -
NAPS 2.1172 1.0691 1.9005 1.0896 1.0924 1.3956 1.2944 8.54%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.21 1.53 2.52 1.77 1.50 1.76 1.65 -
P/RPS 2.60 3.52 5.93 4.48 5.04 3.64 3.93 -6.65%
P/EPS 24.14 61.21 27.75 37.53 53.06 25.66 24.53 -0.26%
EY 4.14 1.63 3.60 2.66 1.88 3.90 4.08 0.24%
DY 4.13 0.00 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.53 1.44 1.77 1.50 0.92 0.93 -6.78%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 21/02/06 22/02/05 24/02/04 21/02/03 28/02/02 19/02/01 -
Price 1.42 1.50 2.54 1.88 1.45 1.80 1.75 -
P/RPS 3.05 3.45 5.98 4.76 4.87 3.72 4.16 -5.03%
P/EPS 28.33 60.01 27.97 39.86 51.29 26.24 26.02 1.42%
EY 3.53 1.67 3.58 2.51 1.95 3.81 3.84 -1.39%
DY 3.52 0.00 1.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.50 1.45 1.88 1.45 0.94 0.98 -5.22%

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