[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 25.72%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 245,040 273,741 269,682 265,878 248,748 269,724 256,517 -3.00%
PBT 33,720 38,459 39,969 36,358 28,760 38,922 39,786 -10.45%
Tax -4,844 -5,389 -4,933 -5,406 -4,140 -3,141 -6,705 -19.50%
NP 28,876 33,070 35,036 30,952 24,620 35,781 33,081 -8.67%
-
NP to SH 28,876 33,070 35,036 30,952 24,620 35,781 33,081 -8.67%
-
Tax Rate 14.37% 14.01% 12.34% 14.87% 14.39% 8.07% 16.85% -
Total Cost 216,164 240,671 234,646 234,926 224,128 233,943 223,436 -2.18%
-
Net Worth 330,970 324,076 335,961 326,484 316,542 307,242 308,737 4.74%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 330,970 324,076 335,961 326,484 316,542 307,242 308,737 4.74%
NOSH 239,833 240,056 239,972 160,041 159,870 160,022 159,967 31.02%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.78% 12.08% 12.99% 11.64% 9.90% 13.27% 12.90% -
ROE 8.72% 10.20% 10.43% 9.48% 7.78% 11.65% 10.72% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 102.17 114.03 112.38 166.13 155.59 168.55 160.36 -25.97%
EPS 12.04 13.80 14.60 19.34 15.40 22.36 20.68 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.40 2.04 1.98 1.92 1.93 -20.05%
Adjusted Per Share Value based on latest NOSH - 159,897
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 111.38 124.43 122.58 120.85 113.07 122.60 116.60 -3.00%
EPS 13.13 15.03 15.93 14.07 11.19 16.26 15.04 -8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5044 1.4731 1.5271 1.484 1.4388 1.3966 1.4034 4.74%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.33 1.50 1.49 2.39 2.07 1.76 1.32 -
P/RPS 1.30 1.32 1.33 1.44 1.33 1.04 0.82 36.00%
P/EPS 11.05 10.89 10.21 12.36 13.44 7.87 6.38 44.26%
EY 9.05 9.18 9.80 8.09 7.44 12.70 15.67 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.11 1.06 1.17 1.05 0.92 0.68 25.87%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 21/02/03 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 -
Price 1.50 1.45 1.55 1.55 2.42 1.80 1.60 -
P/RPS 1.47 1.27 1.38 0.93 1.56 1.07 1.00 29.31%
P/EPS 12.46 10.53 10.62 8.01 15.71 8.05 7.74 37.39%
EY 8.03 9.50 9.42 12.48 6.36 12.42 12.93 -27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.07 1.11 0.76 1.22 0.94 0.83 19.94%

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