[WTHORSE] YoY TTM 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- 3.74%
YoY- -5.35%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 399,446 393,735 380,630 280,842 279,978 250,578 222,028 10.27%
PBT 49,338 83,782 64,686 40,783 40,112 42,200 40,943 3.15%
Tax -11,544 -10,230 -6,710 -5,252 -2,572 -6,714 -2,766 26.87%
NP 37,794 73,552 57,976 35,531 37,540 35,486 38,177 -0.16%
-
NP to SH 37,794 73,552 57,976 35,531 37,540 35,486 38,177 -0.16%
-
Tax Rate 23.40% 12.21% 10.37% 12.88% 6.41% 15.91% 6.76% -
Total Cost 361,652 320,183 322,654 245,311 242,438 215,092 183,851 11.93%
-
Net Worth 450,833 433,493 379,963 330,864 319,795 299,028 275,391 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 19,076 - 7,192 11,192 - 11,205 -13.48%
Div Payout % 12.43% 25.94% - 20.24% 29.82% - 29.35% -
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 450,833 433,493 379,963 330,864 319,795 299,028 275,391 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 9.46% 18.68% 15.23% 12.65% 13.41% 14.16% 17.19% -
ROE 8.38% 16.97% 15.26% 10.74% 11.74% 11.87% 13.86% -
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 170.12 165.31 159.28 117.14 175.10 156.77 138.75 3.45%
EPS 16.10 30.88 24.26 14.82 23.48 22.20 23.86 -6.34%
DPS 2.00 8.00 0.00 3.00 7.00 0.00 7.00 -18.83%
NAPS 1.92 1.82 1.59 1.38 2.00 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 166.44 164.06 158.60 117.02 116.66 104.41 92.51 10.27%
EPS 15.75 30.65 24.16 14.80 15.64 14.79 15.91 -0.16%
DPS 1.96 7.95 0.00 3.00 4.66 0.00 4.67 -13.46%
NAPS 1.8785 1.8062 1.5832 1.3786 1.3325 1.246 1.1475 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 0.81 1.31 1.13 1.34 1.36 0.96 1.69 -11.53%
P/EPS 8.57 7.03 7.42 10.59 10.18 6.76 9.85 -2.29%
EY 11.66 14.23 13.48 9.44 9.82 14.80 10.15 2.33%
DY 1.45 3.69 0.00 1.91 2.93 0.00 2.98 -11.30%
P/NAPS 0.72 1.19 1.13 1.14 1.20 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 0.73 1.20 1.16 1.36 0.89 1.00 1.72 -13.30%
P/EPS 7.77 6.44 7.63 10.73 6.60 7.07 9.98 -4.08%
EY 12.88 15.52 13.11 9.32 15.15 14.14 10.02 4.27%
DY 1.60 4.02 0.00 1.89 4.52 0.00 2.94 -9.63%
P/NAPS 0.65 1.09 1.16 1.15 0.78 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