[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 7.59%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 256,517 243,120 225,396 234,653 223,216 105,634 191,052 21.68%
PBT 39,786 36,050 33,904 41,407 39,512 17,232 28,656 24.42%
Tax -6,705 -6,658 -7,024 -5,875 -6,485 -2,491 -4,512 30.19%
NP 33,081 29,392 26,880 35,532 33,026 14,741 24,144 23.33%
-
NP to SH 33,081 29,392 26,880 35,532 33,026 14,741 24,144 23.33%
-
Tax Rate 16.85% 18.47% 20.72% 14.19% 16.41% 14.46% 15.75% -
Total Cost 223,436 213,728 198,516 199,121 190,189 90,893 166,908 21.44%
-
Net Worth 308,737 299,165 291,984 284,816 285,415 275,453 267,825 9.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 308,737 299,165 291,984 284,816 285,415 275,453 267,825 9.93%
NOSH 159,967 159,912 160,000 160,009 160,012 160,054 160,106 -0.05%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.90% 12.09% 11.93% 15.14% 14.80% 13.95% 12.64% -
ROE 10.72% 9.82% 9.21% 12.48% 11.57% 5.35% 9.01% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 160.36 152.03 140.87 146.65 139.50 66.00 119.33 21.75%
EPS 20.68 18.38 16.80 22.21 20.64 9.21 15.08 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.8708 1.8249 1.78 1.7837 1.721 1.6728 9.99%
Adjusted Per Share Value based on latest NOSH - 159,984
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 106.88 101.30 93.92 97.77 93.01 44.01 79.61 21.67%
EPS 13.78 12.25 11.20 14.80 13.76 6.14 10.06 23.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2864 1.2465 1.2166 1.1867 1.1892 1.1477 1.1159 9.93%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.32 1.50 1.43 1.65 2.13 2.35 3.02 -
P/RPS 0.82 0.99 1.02 1.13 1.53 3.56 2.53 -52.78%
P/EPS 6.38 8.16 8.51 7.43 10.32 25.52 20.03 -53.32%
EY 15.67 12.25 11.75 13.46 9.69 3.92 4.99 114.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.78 0.93 1.19 1.37 1.81 -47.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 15/05/00 -
Price 1.60 1.57 1.52 1.75 2.00 2.38 2.78 -
P/RPS 1.00 1.03 1.08 1.19 1.43 3.61 2.33 -43.07%
P/EPS 7.74 8.54 9.05 7.88 9.69 25.84 18.44 -43.91%
EY 12.93 11.71 11.05 12.69 10.32 3.87 5.42 78.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.83 0.98 1.12 1.38 1.66 -36.97%

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