[WTHORSE] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.44%
YoY- 7.06%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 382,915 401,826 301,704 278,472 259,628 229,035 54,771 -2.04%
PBT 71,197 77,158 43,767 40,095 41,613 43,055 10,290 -2.03%
Tax -8,768 -8,590 -5,643 -2,013 -6,041 -5,111 -28 -5.92%
NP 62,429 68,568 38,124 38,082 35,572 37,944 10,262 -1.90%
-
NP to SH 62,429 68,568 38,124 38,082 35,572 37,944 10,262 -1.90%
-
Tax Rate 12.32% 11.13% 12.89% 5.02% 14.52% 11.87% 0.27% -
Total Cost 320,486 333,258 263,580 240,390 224,056 191,091 44,509 -2.07%
-
Net Worth 442,091 403,737 342,631 336,031 160,047 285,306 233,799 -0.67%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 19,076 - 7,192 11,192 - 11,205 - -100.00%
Div Payout % 30.56% - 18.87% 29.39% - 29.53% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 442,091 403,737 342,631 336,031 160,047 285,306 233,799 -0.67%
NOSH 236,412 238,897 239,602 240,022 160,047 159,952 140,000 -0.55%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.30% 17.06% 12.64% 13.68% 13.70% 16.57% 18.74% -
ROE 14.12% 16.98% 11.13% 11.33% 22.23% 13.30% 4.39% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 161.97 168.20 125.92 116.02 162.22 143.19 39.12 -1.49%
EPS 26.41 28.70 15.91 15.87 22.23 23.72 7.33 -1.35%
DPS 8.00 0.00 3.00 4.66 0.00 7.00 0.00 -100.00%
NAPS 1.87 1.69 1.43 1.40 1.00 1.7837 1.67 -0.12%
Adjusted Per Share Value based on latest NOSH - 240,022
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 174.05 182.65 137.14 126.58 118.01 104.11 24.90 -2.04%
EPS 28.38 31.17 17.33 17.31 16.17 17.25 4.66 -1.90%
DPS 8.67 0.00 3.27 5.09 0.00 5.09 0.00 -100.00%
NAPS 2.0095 1.8352 1.5574 1.5274 0.7275 1.2968 1.0627 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.89 1.84 1.55 1.49 1.32 2.13 0.00 -
P/RPS 1.17 1.09 1.23 1.28 0.81 1.49 0.00 -100.00%
P/EPS 7.16 6.41 9.74 9.39 5.94 8.98 0.00 -100.00%
EY 13.97 15.60 10.27 10.65 16.84 11.14 0.00 -100.00%
DY 4.23 0.00 1.94 3.13 0.00 3.29 0.00 -100.00%
P/NAPS 1.01 1.09 1.08 1.06 1.32 1.19 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 24/11/04 21/11/03 26/11/02 20/11/01 20/11/00 - -
Price 1.60 1.90 1.66 1.55 1.60 2.00 0.00 -
P/RPS 0.99 1.13 1.32 1.34 0.99 1.40 0.00 -100.00%
P/EPS 6.06 6.62 10.43 9.77 7.20 8.43 0.00 -100.00%
EY 16.50 15.11 9.59 10.24 13.89 11.86 0.00 -100.00%
DY 5.00 0.00 1.81 3.01 0.00 3.50 0.00 -100.00%
P/NAPS 0.86 1.12 1.16 1.11 1.60 1.12 0.00 -100.00%

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