[WTHORSE] QoQ Cumulative 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- 68.03%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 121,560 56,349 234,653 167,412 105,634 47,763 199,062 0.50%
PBT 18,025 8,476 41,407 29,634 17,232 7,164 35,364 0.68%
Tax -3,329 -1,756 -5,875 -4,864 -2,491 -1,128 -914 -1.30%
NP 14,696 6,720 35,532 24,770 14,741 6,036 34,450 0.86%
-
NP to SH 14,696 6,720 35,532 24,770 14,741 6,036 34,450 0.86%
-
Tax Rate 18.47% 20.72% 14.19% 16.41% 14.46% 15.75% 2.58% -
Total Cost 106,864 49,629 199,121 142,642 90,893 41,727 164,612 0.43%
-
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 4.91% 2.30% 12.48% 8.68% 5.35% 2.25% 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 76.02 35.22 146.65 104.62 66.00 29.83 124.41 0.50%
EPS 9.19 4.20 22.21 15.48 9.21 3.77 21.53 0.86%
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 55.25 25.61 106.66 76.10 48.02 21.71 90.48 0.50%
EPS 6.68 3.05 16.15 11.26 6.70 2.74 15.66 0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3598 1.3272 1.2946 1.2973 1.2521 1.2174 1.1892 -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 1.97 4.06 1.13 2.04 3.56 10.12 0.00 -100.00%
P/EPS 16.32 34.05 7.43 13.76 25.52 80.11 0.00 -100.00%
EY 6.13 2.94 13.46 7.27 3.92 1.25 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 2.07 4.32 1.19 1.91 3.61 9.32 2.44 0.16%
P/EPS 17.08 36.19 7.88 12.92 25.84 73.74 14.12 -0.19%
EY 5.85 2.76 12.69 7.74 3.87 1.36 7.08 0.19%
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