[WTHORSE] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 8.45%
YoY- 1.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 69,322 70,752 62,187 77,336 70,828 65,210 56,349 14.79%
PBT 11,798 11,053 7,190 9,082 11,815 9,549 8,476 24.64%
Tax -1,141 -1,667 -1,035 1,888 -1,700 -1,573 -1,756 -24.96%
NP 10,657 9,386 6,155 10,970 10,115 7,976 6,720 35.95%
-
NP to SH 10,657 9,386 6,155 10,970 10,115 7,976 6,720 35.95%
-
Tax Rate 9.67% 15.08% 14.39% -20.79% 14.39% 16.47% 20.72% -
Total Cost 58,665 61,366 56,032 66,366 60,713 57,234 49,629 11.78%
-
Net Worth 336,031 326,191 316,542 307,032 308,891 299,028 291,984 9.81%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 336,031 326,191 316,542 307,032 308,891 299,028 291,984 9.81%
NOSH 240,022 159,897 159,870 159,912 160,047 159,839 160,000 31.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 15.37% 13.27% 9.90% 14.18% 14.28% 12.23% 11.93% -
ROE 3.17% 2.88% 1.94% 3.57% 3.27% 2.67% 2.30% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.88 44.25 38.90 48.36 44.25 40.80 35.22 -12.38%
EPS 4.44 5.87 3.85 6.86 6.32 4.99 4.20 3.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 2.04 1.98 1.92 1.93 1.8708 1.8249 -16.18%
Adjusted Per Share Value based on latest NOSH - 159,912
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.88 29.48 25.91 32.22 29.51 27.17 23.48 14.78%
EPS 4.44 3.91 2.56 4.57 4.21 3.32 2.80 35.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4001 1.3591 1.3189 1.2793 1.287 1.246 1.2166 9.80%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.49 2.39 2.07 1.76 1.32 1.50 1.43 -
P/RPS 5.16 5.40 5.32 3.64 2.98 3.68 4.06 17.31%
P/EPS 33.56 40.72 53.77 25.66 20.89 30.06 34.05 -0.96%
EY 2.98 2.46 1.86 3.90 4.79 3.33 2.94 0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.17 1.05 0.92 0.68 0.80 0.78 22.66%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 10/05/01 -
Price 1.55 1.55 2.42 1.80 1.60 1.57 1.52 -
P/RPS 5.37 3.50 6.22 3.72 3.62 3.85 4.32 15.59%
P/EPS 34.91 26.41 62.86 26.24 25.32 31.46 36.19 -2.36%
EY 2.86 3.79 1.59 3.81 3.95 3.18 2.76 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.76 1.22 0.94 0.83 0.84 0.83 21.36%

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