[WTHORSE] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -43.89%
YoY- -8.41%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 71,480 69,322 70,752 62,187 77,336 70,828 65,210 6.29%
PBT 8,483 11,798 11,053 7,190 9,082 11,815 9,549 -7.56%
Tax -1,689 -1,141 -1,667 -1,035 1,888 -1,700 -1,573 4.84%
NP 6,794 10,657 9,386 6,155 10,970 10,115 7,976 -10.11%
-
NP to SH 6,794 10,657 9,386 6,155 10,970 10,115 7,976 -10.11%
-
Tax Rate 19.91% 9.67% 15.08% 14.39% -20.79% 14.39% 16.47% -
Total Cost 64,686 58,665 61,366 56,032 66,366 60,713 57,234 8.47%
-
Net Worth 240,318 336,031 326,191 316,542 307,032 308,891 299,028 -13.52%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 240,318 336,031 326,191 316,542 307,032 308,891 299,028 -13.52%
NOSH 240,318 240,022 159,897 159,870 159,912 160,047 159,839 31.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.50% 15.37% 13.27% 9.90% 14.18% 14.28% 12.23% -
ROE 2.83% 3.17% 2.88% 1.94% 3.57% 3.27% 2.67% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 29.74 28.88 44.25 38.90 48.36 44.25 40.80 -18.95%
EPS 2.84 4.44 5.87 3.85 6.86 6.32 4.99 -31.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 2.04 1.98 1.92 1.93 1.8708 -34.06%
Adjusted Per Share Value based on latest NOSH - 159,870
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 32.49 31.51 32.16 28.27 35.15 32.19 29.64 6.29%
EPS 3.09 4.84 4.27 2.80 4.99 4.60 3.63 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0924 1.5274 1.4827 1.4388 1.3956 1.4041 1.3592 -13.52%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.50 1.49 2.39 2.07 1.76 1.32 1.50 -
P/RPS 5.04 5.16 5.40 5.32 3.64 2.98 3.68 23.25%
P/EPS 53.06 33.56 40.72 53.77 25.66 20.89 30.06 45.90%
EY 1.88 2.98 2.46 1.86 3.90 4.79 3.33 -31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.06 1.17 1.05 0.92 0.68 0.80 51.88%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 26/11/02 29/08/02 30/05/02 28/02/02 20/11/01 14/08/01 -
Price 1.45 1.55 1.55 2.42 1.80 1.60 1.57 -
P/RPS 4.87 5.37 3.50 6.22 3.72 3.62 3.85 16.91%
P/EPS 51.29 34.91 26.41 62.86 26.24 25.32 31.46 38.39%
EY 1.95 2.86 3.79 1.59 3.81 3.95 3.18 -27.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.11 0.76 1.22 0.94 0.83 0.84 43.75%

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