[WTHORSE] QoQ Quarter Result on 30-Jun-2000 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 44.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 56,349 67,241 61,778 57,871 47,763 61,623 54,771 -0.02%
PBT 8,476 11,773 12,402 10,068 7,164 13,421 10,290 0.19%
Tax -1,756 -1,012 -2,373 -1,363 -1,128 -247 -28 -4.11%
NP 6,720 10,761 10,029 8,705 6,036 13,174 10,262 0.43%
-
NP to SH 6,720 10,761 10,029 8,705 6,036 13,174 10,262 0.43%
-
Tax Rate 20.72% 8.60% 19.13% 13.54% 15.75% 1.84% 0.27% -
Total Cost 49,629 56,480 51,749 49,166 41,727 48,449 44,509 -0.11%
-
Net Worth 291,984 284,772 285,306 275,391 267,825 261,719 233,799 -0.22%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - 11,205 - -
Div Payout % - - - - - 85.05% - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 291,984 284,772 285,306 275,391 267,825 261,719 233,799 -0.22%
NOSH 160,000 159,984 159,952 160,018 160,106 160,072 140,000 -0.13%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 11.93% 16.00% 16.23% 15.04% 12.64% 21.38% 18.74% -
ROE 2.30% 3.78% 3.52% 3.16% 2.25% 5.03% 4.39% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 35.22 42.03 38.62 36.17 29.83 38.50 39.12 0.10%
EPS 4.20 6.73 6.27 5.44 3.77 8.23 7.33 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.8249 1.78 1.7837 1.721 1.6728 1.635 1.67 -0.08%
Adjusted Per Share Value based on latest NOSH - 160,018
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 25.61 30.56 28.08 26.31 21.71 28.01 24.90 -0.02%
EPS 3.05 4.89 4.56 3.96 2.74 5.99 4.66 0.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.09 0.00 -
NAPS 1.3272 1.2944 1.2968 1.2518 1.2174 1.1896 1.0627 -0.22%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.43 1.65 2.13 2.35 3.02 0.00 0.00 -
P/RPS 4.06 3.93 5.51 6.50 10.12 0.00 0.00 -100.00%
P/EPS 34.05 24.53 33.97 43.20 80.11 0.00 0.00 -100.00%
EY 2.94 4.08 2.94 2.31 1.25 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.93 1.19 1.37 1.81 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 10/05/01 19/02/01 20/11/00 28/08/00 15/05/00 17/02/00 24/11/99 -
Price 1.52 1.75 2.00 2.38 2.78 3.04 0.00 -
P/RPS 4.32 4.16 5.18 6.58 9.32 7.90 0.00 -100.00%
P/EPS 36.19 26.02 31.90 43.75 73.74 36.94 0.00 -100.00%
EY 2.76 3.84 3.13 2.29 1.36 2.71 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.30 0.00 -
P/NAPS 0.83 0.98 1.12 1.38 1.66 1.86 0.00 -100.00%

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