[WTHORSE] YoY TTM 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- 11.83%
YoY- 28.48%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 417,387 383,810 408,585 324,910 273,741 268,598 234,653 10.06%
PBT 50,247 60,182 89,128 47,444 38,717 39,701 41,407 3.27%
Tax -6,205 -13,573 -10,166 -4,809 -5,532 -3,199 -5,876 0.91%
NP 44,042 46,609 78,962 42,635 33,185 36,502 35,531 3.64%
-
NP to SH 44,042 46,609 78,962 42,635 33,185 36,502 35,531 3.64%
-
Tax Rate 12.35% 22.55% 11.41% 10.14% 14.29% 8.06% 14.19% -
Total Cost 373,345 337,201 329,623 282,275 240,556 232,096 199,122 11.03%
-
Net Worth 465,786 235,202 418,105 239,711 240,318 159,912 284,772 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 16,340 11,909 7,167 7,192 11,192 - - -
Div Payout % 37.10% 25.55% 9.08% 16.87% 33.73% - - -
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 465,786 235,202 418,105 239,711 240,318 159,912 284,772 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 10.55% 12.14% 19.33% 13.12% 12.12% 13.59% 15.14% -
ROE 9.46% 19.82% 18.89% 17.79% 13.81% 22.83% 12.48% -
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 179.22 163.18 171.02 135.54 113.91 167.97 146.67 3.39%
EPS 18.91 19.82 33.05 17.79 13.81 22.83 22.21 -2.64%
DPS 7.00 5.00 3.00 3.00 4.66 0.00 0.00 -
NAPS 2.00 1.00 1.75 1.00 1.00 1.00 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 173.91 159.92 170.24 135.38 114.06 111.92 97.77 10.06%
EPS 18.35 19.42 32.90 17.76 13.83 15.21 14.80 3.64%
DPS 6.81 4.96 2.99 3.00 4.66 0.00 0.00 -
NAPS 1.9408 0.98 1.7421 0.9988 1.0013 0.6663 1.1866 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 0.68 0.94 1.47 1.31 1.32 1.05 1.12 -7.97%
P/EPS 6.40 7.72 7.62 9.95 10.86 7.71 7.43 -2.45%
EY 15.63 12.95 13.12 10.05 9.21 12.97 13.46 2.52%
DY 5.79 3.27 1.19 1.69 3.11 0.00 0.00 -
P/NAPS 0.61 1.53 1.44 1.77 1.50 1.76 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 0.79 0.92 1.49 1.39 1.27 1.07 1.19 -6.59%
P/EPS 7.51 7.57 7.69 10.57 10.50 7.89 7.88 -0.79%
EY 13.32 13.21 13.01 9.46 9.52 12.68 12.69 0.81%
DY 4.93 3.33 1.18 1.60 3.21 0.00 0.00 -
P/NAPS 0.71 1.50 1.45 1.88 1.45 1.80 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