[WTHORSE] YoY TTM 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- 15.16%
YoY- 85.2%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 415,236 417,387 383,810 408,585 324,910 273,741 268,598 7.52%
PBT 50,844 50,247 60,182 89,128 47,444 38,717 39,701 4.20%
Tax -9,875 -6,205 -13,573 -10,166 -4,809 -5,532 -3,199 20.65%
NP 40,969 44,042 46,609 78,962 42,635 33,185 36,502 1.94%
-
NP to SH 40,969 44,042 46,609 78,962 42,635 33,185 36,502 1.94%
-
Tax Rate 19.42% 12.35% 22.55% 11.41% 10.14% 14.29% 8.06% -
Total Cost 374,267 373,345 337,201 329,623 282,275 240,556 232,096 8.28%
-
Net Worth 464,170 465,786 235,202 418,105 239,711 240,318 159,912 19.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 27,879 16,340 11,909 7,167 7,192 11,192 - -
Div Payout % 68.05% 37.10% 25.55% 9.08% 16.87% 33.73% - -
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 464,170 465,786 235,202 418,105 239,711 240,318 159,912 19.42%
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 9.87% 10.55% 12.14% 19.33% 13.12% 12.12% 13.59% -
ROE 8.83% 9.46% 19.82% 18.89% 17.79% 13.81% 22.83% -
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 178.92 179.22 163.18 171.02 135.54 113.91 167.97 1.05%
EPS 17.65 18.91 19.82 33.05 17.79 13.81 22.83 -4.19%
DPS 12.00 7.00 5.00 3.00 3.00 4.66 0.00 -
NAPS 2.00 2.00 1.00 1.75 1.00 1.00 1.00 12.24%
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 173.02 173.91 159.92 170.24 135.38 114.06 111.92 7.52%
EPS 17.07 18.35 19.42 32.90 17.76 13.83 15.21 1.94%
DPS 11.62 6.81 4.96 2.99 3.00 4.66 0.00 -
NAPS 1.934 1.9408 0.98 1.7421 0.9988 1.0013 0.6663 19.42%
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 0.65 0.68 0.94 1.47 1.31 1.32 1.05 -7.67%
P/EPS 6.63 6.40 7.72 7.62 9.95 10.86 7.71 -2.48%
EY 15.09 15.63 12.95 13.12 10.05 9.21 12.97 2.55%
DY 10.26 5.79 3.27 1.19 1.69 3.11 0.00 -
P/NAPS 0.59 0.61 1.53 1.44 1.77 1.50 1.76 -16.64%
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 0.68 0.79 0.92 1.49 1.39 1.27 1.07 -7.27%
P/EPS 6.85 7.51 7.57 7.69 10.57 10.50 7.89 -2.32%
EY 14.59 13.32 13.21 13.01 9.46 9.52 12.68 2.36%
DY 9.92 4.93 3.33 1.18 1.60 3.21 0.00 -
P/NAPS 0.61 0.71 1.50 1.45 1.88 1.45 1.80 -16.49%

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