[WTHORSE] YoY TTM 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- -12.86%
YoY- -9.09%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 383,810 408,585 324,910 273,741 268,598 234,653 116,394 -1.26%
PBT 60,182 89,128 47,444 38,717 39,701 41,407 23,711 -0.98%
Tax -13,573 -10,166 -4,809 -5,532 -3,199 -5,876 -275 -4.06%
NP 46,609 78,962 42,635 33,185 36,502 35,531 23,436 -0.72%
-
NP to SH 46,609 78,962 42,635 33,185 36,502 35,531 23,436 -0.72%
-
Tax Rate 22.55% 11.41% 10.14% 14.29% 8.06% 14.19% 1.16% -
Total Cost 337,201 329,623 282,275 240,556 232,096 199,122 92,958 -1.36%
-
Net Worth 235,202 418,105 239,711 240,318 159,912 284,772 261,719 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 11,909 7,167 7,192 11,192 - - - -100.00%
Div Payout % 25.55% 9.08% 16.87% 33.73% - - - -
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 235,202 418,105 239,711 240,318 159,912 284,772 261,719 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 12.14% 19.33% 13.12% 12.12% 13.59% 15.14% 20.14% -
ROE 19.82% 18.89% 17.79% 13.81% 22.83% 12.48% 8.95% -
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 163.18 171.02 135.54 113.91 167.97 146.67 72.71 -0.85%
EPS 19.82 33.05 17.79 13.81 22.83 22.21 14.64 -0.32%
DPS 5.00 3.00 3.00 4.66 0.00 0.00 0.00 -100.00%
NAPS 1.00 1.75 1.00 1.00 1.00 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 174.46 185.72 147.69 124.43 122.09 106.66 52.91 -1.26%
EPS 21.19 35.89 19.38 15.08 16.59 16.15 10.65 -0.72%
DPS 5.41 3.26 3.27 5.09 0.00 0.00 0.00 -100.00%
NAPS 1.0691 1.9005 1.0896 1.0924 0.7269 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 0.94 1.47 1.31 1.32 1.05 1.12 0.00 -100.00%
P/EPS 7.72 7.62 9.95 10.86 7.71 7.43 0.00 -100.00%
EY 12.95 13.12 10.05 9.21 12.97 13.46 0.00 -100.00%
DY 3.27 1.19 1.69 3.11 0.00 0.00 0.00 -100.00%
P/NAPS 1.53 1.44 1.77 1.50 1.76 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 - -
Price 1.50 2.54 1.88 1.45 1.80 1.75 0.00 -
P/RPS 0.92 1.49 1.39 1.27 1.07 1.19 0.00 -100.00%
P/EPS 7.57 7.69 10.57 10.50 7.89 7.88 0.00 -100.00%
EY 13.21 13.01 9.46 9.52 12.68 12.69 0.00 -100.00%
DY 3.33 1.18 1.60 3.21 0.00 0.00 0.00 -100.00%
P/NAPS 1.50 1.45 1.88 1.45 1.80 0.98 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