[WTHORSE] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 7.3%
YoY- -18.32%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 70,828 65,210 56,349 67,241 61,778 57,871 47,763 30.00%
PBT 11,815 9,549 8,476 11,773 12,402 10,068 7,164 39.54%
Tax -1,700 -1,573 -1,756 -1,012 -2,373 -1,363 -1,128 31.41%
NP 10,115 7,976 6,720 10,761 10,029 8,705 6,036 41.03%
-
NP to SH 10,115 7,976 6,720 10,761 10,029 8,705 6,036 41.03%
-
Tax Rate 14.39% 16.47% 20.72% 8.60% 19.13% 13.54% 15.75% -
Total Cost 60,713 57,234 49,629 56,480 51,749 49,166 41,727 28.37%
-
Net Worth 308,891 299,028 291,984 284,772 285,306 275,391 267,825 9.96%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 308,891 299,028 291,984 284,772 285,306 275,391 267,825 9.96%
NOSH 160,047 159,839 160,000 159,984 159,952 160,018 160,106 -0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 14.28% 12.23% 11.93% 16.00% 16.23% 15.04% 12.64% -
ROE 3.27% 2.67% 2.30% 3.78% 3.52% 3.16% 2.25% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 44.25 40.80 35.22 42.03 38.62 36.17 29.83 30.03%
EPS 6.32 4.99 4.20 6.73 6.27 5.44 3.77 41.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.8708 1.8249 1.78 1.7837 1.721 1.6728 9.99%
Adjusted Per Share Value based on latest NOSH - 159,984
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 32.19 29.64 25.61 30.56 28.08 26.31 21.71 29.99%
EPS 4.60 3.63 3.05 4.89 4.56 3.96 2.74 41.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4041 1.3592 1.3272 1.2944 1.2968 1.2518 1.2174 9.96%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.32 1.50 1.43 1.65 2.13 2.35 3.02 -
P/RPS 2.98 3.68 4.06 3.93 5.51 6.50 10.12 -55.70%
P/EPS 20.89 30.06 34.05 24.53 33.97 43.20 80.11 -59.15%
EY 4.79 3.33 2.94 4.08 2.94 2.31 1.25 144.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.78 0.93 1.19 1.37 1.81 -47.90%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 20/11/01 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 15/05/00 -
Price 1.60 1.57 1.52 1.75 2.00 2.38 2.78 -
P/RPS 3.62 3.85 4.32 4.16 5.18 6.58 9.32 -46.73%
P/EPS 25.32 31.46 36.19 26.02 31.90 43.75 73.74 -50.93%
EY 3.95 3.18 2.76 3.84 3.13 2.29 1.36 103.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 0.83 0.98 1.12 1.38 1.66 -36.97%

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