[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 71.34%
YoY- 82.77%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 180,911 83,798 408,585 307,140 195,760 86,492 324,910 -32.34%
PBT 32,397 13,766 89,129 64,999 37,745 13,498 48,741 -23.85%
Tax -4,387 -1,356 -10,167 -7,736 -4,324 -1,202 -4,809 -5.94%
NP 28,010 12,410 78,962 57,263 33,421 12,296 43,932 -25.94%
-
NP to SH 28,010 12,410 78,962 57,263 33,421 12,296 43,932 -25.94%
-
Tax Rate 13.54% 9.85% 11.41% 11.90% 11.46% 8.91% 9.87% -
Total Cost 152,901 71,388 329,623 249,877 162,339 74,196 280,978 -33.37%
-
Net Worth 433,119 431,963 425,243 403,731 379,838 373,913 361,767 12.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 19,112 19,111 19,111 - 16,770 -
Div Payout % - - 24.20% 33.38% 57.18% - 38.17% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 433,119 431,963 425,243 403,731 379,838 373,913 361,767 12.76%
NOSH 237,977 238,653 238,900 238,894 238,892 239,688 239,581 -0.44%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.48% 14.81% 19.33% 18.64% 17.07% 14.22% 13.52% -
ROE 6.47% 2.87% 18.57% 14.18% 8.80% 3.29% 12.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 76.02 35.11 171.03 128.57 81.94 36.09 135.62 -32.04%
EPS 11.77 5.20 33.55 23.97 13.99 5.13 18.39 -25.75%
DPS 0.00 0.00 8.00 8.00 8.00 0.00 7.00 -
NAPS 1.82 1.81 1.78 1.69 1.59 1.56 1.51 13.26%
Adjusted Per Share Value based on latest NOSH - 238,897
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 75.38 34.92 170.24 127.98 81.57 36.04 135.38 -32.34%
EPS 11.67 5.17 32.90 23.86 13.93 5.12 18.31 -25.95%
DPS 0.00 0.00 7.96 7.96 7.96 0.00 6.99 -
NAPS 1.8047 1.7998 1.7718 1.6822 1.5827 1.558 1.5074 12.76%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.17 2.34 2.52 1.84 1.80 1.98 1.77 -
P/RPS 2.85 6.66 1.47 1.43 2.20 5.49 1.31 67.97%
P/EPS 18.44 45.00 7.62 7.68 12.87 38.60 9.65 54.04%
EY 5.42 2.22 13.12 13.03 7.77 2.59 10.36 -35.09%
DY 0.00 0.00 3.17 4.35 4.44 0.00 3.95 -
P/NAPS 1.19 1.29 1.42 1.09 1.13 1.27 1.17 1.13%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 20/05/05 22/02/05 24/11/04 19/08/04 20/05/04 24/02/04 -
Price 1.99 2.33 2.54 1.90 1.85 1.90 1.88 -
P/RPS 2.62 6.64 1.49 1.48 2.26 5.27 1.39 52.64%
P/EPS 16.91 44.81 7.68 7.93 13.22 37.04 10.25 39.66%
EY 5.91 2.23 13.01 12.62 7.56 2.70 9.75 -28.39%
DY 0.00 0.00 3.15 4.21 4.32 0.00 3.72 -
P/NAPS 1.09 1.29 1.43 1.12 1.16 1.22 1.25 -8.73%

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