[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 124.05%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 243,120 225,396 234,653 223,216 105,634 191,052 199,062 -0.20%
PBT 36,050 33,904 41,407 39,512 17,232 28,656 35,364 -0.01%
Tax -6,658 -7,024 -5,875 -6,485 -2,491 -4,512 -914 -1.99%
NP 29,392 26,880 35,532 33,026 14,741 24,144 34,450 0.16%
-
NP to SH 29,392 26,880 35,532 33,026 14,741 24,144 34,450 0.16%
-
Tax Rate 18.47% 20.72% 14.19% 16.41% 14.46% 15.75% 2.58% -
Total Cost 213,728 198,516 199,121 190,189 90,893 166,908 164,612 -0.26%
-
Net Worth 299,165 291,984 284,816 285,415 275,453 267,825 261,615 -0.13%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 299,165 291,984 284,816 285,415 275,453 267,825 261,615 -0.13%
NOSH 159,912 160,000 160,009 160,012 160,054 160,106 160,009 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 12.09% 11.93% 15.14% 14.80% 13.95% 12.64% 17.31% -
ROE 9.82% 9.21% 12.48% 11.57% 5.35% 9.01% 13.17% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 152.03 140.87 146.65 139.50 66.00 119.33 124.41 -0.20%
EPS 18.38 16.80 22.21 20.64 9.21 15.08 21.53 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8708 1.8249 1.78 1.7837 1.721 1.6728 1.635 -0.13%
Adjusted Per Share Value based on latest NOSH - 159,952
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 101.30 93.92 97.77 93.01 44.01 79.61 82.94 -0.20%
EPS 12.25 11.20 14.80 13.76 6.14 10.06 14.35 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2465 1.2166 1.1867 1.1892 1.1477 1.1159 1.0901 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.50 1.43 1.65 2.13 2.35 3.02 0.00 -
P/RPS 0.99 1.02 1.13 1.53 3.56 2.53 0.00 -100.00%
P/EPS 8.16 8.51 7.43 10.32 25.52 20.03 0.00 -100.00%
EY 12.25 11.75 13.46 9.69 3.92 4.99 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.93 1.19 1.37 1.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 15/05/00 17/02/00 -
Price 1.57 1.52 1.75 2.00 2.38 2.78 3.04 -
P/RPS 1.03 1.08 1.19 1.43 3.61 2.33 2.44 0.87%
P/EPS 8.54 9.05 7.88 9.69 25.84 18.44 14.12 0.51%
EY 11.71 11.05 12.69 10.32 3.87 5.42 7.08 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.98 1.12 1.38 1.66 1.86 0.80%

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