[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.28%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 383,811 281,471 180,911 83,798 408,585 307,140 195,760 56.45%
PBT 60,182 47,067 32,397 13,766 89,129 64,999 37,745 36.36%
Tax -13,574 -6,338 -4,387 -1,356 -10,167 -7,736 -4,324 113.94%
NP 46,608 40,729 28,010 12,410 78,962 57,263 33,421 24.74%
-
NP to SH 46,608 40,729 28,010 12,410 78,962 57,263 33,421 24.74%
-
Tax Rate 22.55% 13.47% 13.54% 9.85% 11.41% 11.90% 11.46% -
Total Cost 337,203 240,742 152,901 71,388 329,623 249,877 162,339 62.58%
-
Net Worth 442,551 442,295 433,119 431,963 425,243 403,731 379,838 10.69%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 11,769 - - - 19,112 19,111 19,111 -27.55%
Div Payout % 25.25% - - - 24.20% 33.38% 57.18% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 442,551 442,295 433,119 431,963 425,243 403,731 379,838 10.69%
NOSH 235,399 236,521 237,977 238,653 238,900 238,894 238,892 -0.97%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.14% 14.47% 15.48% 14.81% 19.33% 18.64% 17.07% -
ROE 10.53% 9.21% 6.47% 2.87% 18.57% 14.18% 8.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 163.05 119.00 76.02 35.11 171.03 128.57 81.94 58.00%
EPS 20.03 17.22 11.77 5.20 33.55 23.97 13.99 26.94%
DPS 5.00 0.00 0.00 0.00 8.00 8.00 8.00 -26.83%
NAPS 1.88 1.87 1.82 1.81 1.78 1.69 1.59 11.78%
Adjusted Per Share Value based on latest NOSH - 238,653
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 174.46 127.94 82.23 38.09 185.72 139.61 88.98 56.45%
EPS 21.19 18.51 12.73 5.64 35.89 26.03 15.19 24.77%
DPS 5.35 0.00 0.00 0.00 8.69 8.69 8.69 -27.56%
NAPS 2.0116 2.0104 1.9687 1.9635 1.9329 1.8351 1.7265 10.69%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.53 1.89 2.17 2.34 2.52 1.84 1.80 -
P/RPS 0.94 1.59 2.85 6.66 1.47 1.43 2.20 -43.18%
P/EPS 7.73 10.98 18.44 45.00 7.62 7.68 12.87 -28.74%
EY 12.94 9.11 5.42 2.22 13.12 13.03 7.77 40.36%
DY 3.27 0.00 0.00 0.00 3.17 4.35 4.44 -18.40%
P/NAPS 0.81 1.01 1.19 1.29 1.42 1.09 1.13 -19.85%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 24/11/04 19/08/04 -
Price 1.50 1.60 1.99 2.33 2.54 1.90 1.85 -
P/RPS 0.92 1.34 2.62 6.64 1.49 1.48 2.26 -44.98%
P/EPS 7.58 9.29 16.91 44.81 7.68 7.93 13.22 -30.91%
EY 13.20 10.76 5.91 2.23 13.01 12.62 7.56 44.85%
DY 3.33 0.00 0.00 0.00 3.15 4.21 4.32 -15.89%
P/NAPS 0.80 0.86 1.09 1.29 1.43 1.12 1.16 -21.88%

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