[WTHORSE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 171.8%
YoY- 84.85%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 83,798 408,585 307,140 195,760 86,492 324,910 230,224 -48.98%
PBT 13,766 89,129 64,999 37,745 13,498 48,741 35,284 -46.57%
Tax -1,356 -10,167 -7,736 -4,324 -1,202 -4,809 -3,954 -50.97%
NP 12,410 78,962 57,263 33,421 12,296 43,932 31,330 -46.03%
-
NP to SH 12,410 78,962 57,263 33,421 12,296 43,932 31,330 -46.03%
-
Tax Rate 9.85% 11.41% 11.90% 11.46% 8.91% 9.87% 11.21% -
Total Cost 71,388 329,623 249,877 162,339 74,196 280,978 198,894 -49.46%
-
Net Worth 431,963 425,243 403,731 379,838 373,913 361,767 342,784 16.65%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 19,112 19,111 19,111 - 16,770 11,985 -
Div Payout % - 24.20% 33.38% 57.18% - 38.17% 38.26% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 431,963 425,243 403,731 379,838 373,913 361,767 342,784 16.65%
NOSH 238,653 238,900 238,894 238,892 239,688 239,581 239,709 -0.29%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.81% 19.33% 18.64% 17.07% 14.22% 13.52% 13.61% -
ROE 2.87% 18.57% 14.18% 8.80% 3.29% 12.14% 9.14% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.11 171.03 128.57 81.94 36.09 135.62 96.04 -48.84%
EPS 5.20 33.55 23.97 13.99 5.13 18.39 13.07 -45.87%
DPS 0.00 8.00 8.00 8.00 0.00 7.00 5.00 -
NAPS 1.81 1.78 1.69 1.59 1.56 1.51 1.43 16.99%
Adjusted Per Share Value based on latest NOSH - 238,970
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.09 185.72 139.61 88.98 39.31 147.69 104.65 -48.99%
EPS 5.64 35.89 26.03 15.19 5.59 19.97 14.24 -46.03%
DPS 0.00 8.69 8.69 8.69 0.00 7.62 5.45 -
NAPS 1.9635 1.9329 1.8351 1.7265 1.6996 1.6444 1.5581 16.65%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.34 2.52 1.84 1.80 1.98 1.77 1.55 -
P/RPS 6.66 1.47 1.43 2.20 5.49 1.31 1.61 157.46%
P/EPS 45.00 7.62 7.68 12.87 38.60 9.65 11.86 143.07%
EY 2.22 13.12 13.03 7.77 2.59 10.36 8.43 -58.88%
DY 0.00 3.17 4.35 4.44 0.00 3.95 3.23 -
P/NAPS 1.29 1.42 1.09 1.13 1.27 1.17 1.08 12.56%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 22/02/05 24/11/04 19/08/04 20/05/04 24/02/04 21/11/03 -
Price 2.33 2.54 1.90 1.85 1.90 1.88 1.66 -
P/RPS 6.64 1.49 1.48 2.26 5.27 1.39 1.73 144.93%
P/EPS 44.81 7.68 7.93 13.22 37.04 10.25 12.70 131.58%
EY 2.23 13.01 12.62 7.56 2.70 9.75 7.87 -56.82%
DY 0.00 3.15 4.21 4.32 0.00 3.72 3.01 -
P/NAPS 1.29 1.43 1.12 1.16 1.22 1.25 1.16 7.33%

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