[WTHORSE] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.99%
YoY- 91.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 112,578 108,551 102,340 101,445 94,686 71,480 77,336 6.45%
PBT 15,575 14,176 13,115 24,130 12,160 8,483 9,082 9.40%
Tax -2,317 -2,502 -7,236 -2,431 -855 -1,689 1,888 -
NP 13,258 11,674 5,879 21,699 11,305 6,794 10,970 3.20%
-
NP to SH 13,258 11,674 5,879 21,699 11,305 6,794 10,970 3.20%
-
Tax Rate 14.88% 17.65% 55.17% 10.07% 7.03% 19.91% -20.79% -
Total Cost 99,320 96,877 96,461 79,746 83,381 64,686 66,366 6.94%
-
Net Worth 464,170 465,786 235,202 418,105 239,711 240,318 307,032 7.12%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 16,245 11,644 - 7,167 - - - -
Div Payout % 122.54% 99.75% - 33.03% - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 464,170 465,786 235,202 418,105 239,711 240,318 307,032 7.12%
NOSH 232,085 232,893 235,202 238,917 239,711 240,318 159,912 6.40%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.78% 10.75% 5.74% 21.39% 11.94% 9.50% 14.18% -
ROE 2.86% 2.51% 2.50% 5.19% 4.72% 2.83% 3.57% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 48.51 46.61 43.51 42.46 39.50 29.74 48.36 0.05%
EPS 5.76 5.03 2.53 9.22 4.73 2.84 6.86 -2.86%
DPS 7.00 5.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 1.00 1.75 1.00 1.00 1.92 0.68%
Adjusted Per Share Value based on latest NOSH - 238,917
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 51.17 49.34 46.52 46.11 43.04 32.49 35.15 6.45%
EPS 6.03 5.31 2.67 9.86 5.14 3.09 4.99 3.20%
DPS 7.38 5.29 0.00 3.26 0.00 0.00 0.00 -
NAPS 2.1099 2.1172 1.0691 1.9005 1.0896 1.0924 1.3956 7.12%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 1.17 1.21 1.53 2.52 1.77 1.50 1.76 -
P/RPS 2.41 2.60 3.52 5.93 4.48 5.04 3.64 -6.63%
P/EPS 20.48 24.14 61.21 27.75 37.53 53.06 25.66 -3.68%
EY 4.88 4.14 1.63 3.60 2.66 1.88 3.90 3.80%
DY 5.98 4.13 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 1.53 1.44 1.77 1.50 0.92 -7.13%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 21/02/06 22/02/05 24/02/04 21/02/03 28/02/02 -
Price 1.21 1.42 1.50 2.54 1.88 1.45 1.80 -
P/RPS 2.49 3.05 3.45 5.98 4.76 4.87 3.72 -6.46%
P/EPS 21.18 28.33 60.01 27.97 39.86 51.29 26.24 -3.50%
EY 4.72 3.53 1.67 3.58 2.51 1.95 3.81 3.63%
DY 5.79 3.52 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 1.50 1.45 1.88 1.45 0.94 -6.95%

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