[WTHORSE] QoQ Annualized Quarter 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- 3.42%
YoY- 79.74%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 375,294 361,822 335,192 408,585 409,520 391,520 345,968 5.56%
PBT 62,756 64,794 55,064 89,129 86,665 75,490 53,992 10.53%
Tax -8,450 -8,774 -5,424 -10,167 -10,314 -8,648 -4,808 45.58%
NP 54,305 56,020 49,640 78,962 76,350 66,842 49,184 6.81%
-
NP to SH 54,305 56,020 49,640 78,962 76,350 66,842 49,184 6.81%
-
Tax Rate 13.46% 13.54% 9.85% 11.41% 11.90% 11.46% 8.91% -
Total Cost 320,989 305,802 285,552 329,623 333,169 324,678 296,784 5.36%
-
Net Worth 442,295 433,119 431,963 425,243 403,731 379,838 373,913 11.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 19,112 25,482 38,222 - -
Div Payout % - - - 24.20% 33.38% 57.18% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 442,295 433,119 431,963 425,243 403,731 379,838 373,913 11.83%
NOSH 236,521 237,977 238,653 238,900 238,894 238,892 239,688 -0.88%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.47% 15.48% 14.81% 19.33% 18.64% 17.07% 14.22% -
ROE 12.28% 12.93% 11.49% 18.57% 18.91% 17.60% 13.15% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 158.67 152.04 140.45 171.03 171.42 163.89 144.34 6.50%
EPS 22.96 23.54 20.80 33.55 31.96 27.98 20.52 7.77%
DPS 0.00 0.00 0.00 8.00 10.67 16.00 0.00 -
NAPS 1.87 1.82 1.81 1.78 1.69 1.59 1.56 12.83%
Adjusted Per Share Value based on latest NOSH - 238,917
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 170.59 164.46 152.36 185.72 186.15 177.96 157.26 5.56%
EPS 24.68 25.46 22.56 35.89 34.70 30.38 22.36 6.79%
DPS 0.00 0.00 0.00 8.69 11.58 17.37 0.00 -
NAPS 2.0104 1.9687 1.9635 1.9329 1.8351 1.7265 1.6996 11.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.89 2.17 2.34 2.52 1.84 1.80 1.98 -
P/RPS 1.19 1.43 1.67 1.47 1.07 1.10 1.37 -8.95%
P/EPS 8.23 9.22 11.25 7.62 5.76 6.43 9.65 -10.05%
EY 12.15 10.85 8.89 13.12 17.37 15.54 10.36 11.19%
DY 0.00 0.00 0.00 3.17 5.80 8.89 0.00 -
P/NAPS 1.01 1.19 1.29 1.42 1.09 1.13 1.27 -14.15%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 22/08/05 20/05/05 22/02/05 24/11/04 19/08/04 20/05/04 -
Price 1.60 1.99 2.33 2.54 1.90 1.85 1.90 -
P/RPS 1.01 1.31 1.66 1.49 1.11 1.13 1.32 -16.33%
P/EPS 6.97 8.45 11.20 7.68 5.94 6.61 9.26 -17.23%
EY 14.35 11.83 8.93 13.01 16.82 15.12 10.80 20.83%
DY 0.00 0.00 0.00 3.15 5.61 8.65 0.00 -
P/NAPS 0.86 1.09 1.29 1.43 1.12 1.16 1.22 -20.77%

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