[WTHORSE] QoQ 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- 12.86%
YoY- 79.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 97,112 83,798 101,445 111,380 109,268 86,492 94,686 1.70%
PBT 18,632 13,766 24,130 27,254 24,246 13,498 12,160 32.94%
Tax -3,031 -1,356 -2,431 -3,412 -3,121 -1,202 -855 132.67%
NP 15,601 12,410 21,699 23,842 21,125 12,296 11,305 23.97%
-
NP to SH 15,601 12,410 21,699 23,842 21,125 12,296 11,305 23.97%
-
Tax Rate 16.27% 9.85% 10.07% 12.52% 12.87% 8.91% 7.03% -
Total Cost 81,511 71,388 79,746 87,538 88,143 74,196 83,381 -1.50%
-
Net Worth 433,493 431,963 418,105 403,737 379,963 373,913 239,711 48.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 7,167 - 7,169 - - -
Div Payout % - - 33.03% - 33.94% - - -
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 433,493 431,963 418,105 403,737 379,963 373,913 239,711 48.48%
NOSH 238,183 238,653 238,917 238,897 238,970 239,688 239,711 -0.42%
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 16.06% 14.81% 21.39% 21.41% 19.33% 14.22% 11.94% -
ROE 3.60% 2.87% 5.19% 5.91% 5.56% 3.29% 4.72% -
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 40.77 35.11 42.46 46.62 45.72 36.09 39.50 2.13%
EPS 6.55 5.20 9.22 9.98 8.84 5.13 4.73 24.26%
DPS 0.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 1.82 1.81 1.75 1.69 1.59 1.56 1.00 49.12%
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 40.46 34.92 42.27 46.41 45.53 36.04 39.45 1.70%
EPS 6.50 5.17 9.04 9.93 8.80 5.12 4.71 23.97%
DPS 0.00 0.00 2.99 0.00 2.99 0.00 0.00 -
NAPS 1.8062 1.7998 1.7421 1.6822 1.5832 1.558 0.9988 48.48%
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 5.32 6.66 5.93 3.95 3.94 5.49 4.48 12.15%
P/EPS 33.13 45.00 27.75 18.44 20.36 38.60 37.53 -7.98%
EY 3.02 2.22 3.60 5.42 4.91 2.59 2.66 8.83%
DY 0.00 0.00 1.19 0.00 1.67 0.00 0.00 -
P/NAPS 1.19 1.29 1.44 1.09 1.13 1.27 1.77 -23.27%
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 4.88 6.64 5.98 4.08 4.05 5.27 4.76 1.67%
P/EPS 30.38 44.81 27.97 19.04 20.93 37.04 39.86 -16.57%
EY 3.29 2.23 3.58 5.25 4.78 2.70 2.51 19.78%
DY 0.00 0.00 1.18 0.00 1.62 0.00 0.00 -
P/NAPS 1.09 1.29 1.45 1.12 1.16 1.22 1.88 -30.49%

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