[WTHORSE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.26%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 94,686 90,184 78,780 61,260 71,480 69,322 70,752 21.37%
PBT 12,160 14,782 12,072 8,430 8,483 11,798 11,053 6.55%
Tax -855 -1,532 -1,211 -1,211 -1,689 -1,141 -1,667 -35.84%
NP 11,305 13,250 10,861 7,219 6,794 10,657 9,386 13.16%
-
NP to SH 11,305 13,250 10,861 7,219 6,794 10,657 9,386 13.16%
-
Tax Rate 7.03% 10.36% 10.03% 14.37% 19.91% 9.67% 15.08% -
Total Cost 83,381 76,934 67,919 54,041 64,686 58,665 61,366 22.60%
-
Net Worth 239,711 342,631 330,864 330,970 240,318 336,031 326,191 -18.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - 11,987 - - - - -
Div Payout % - - 110.38% - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 239,711 342,631 330,864 330,970 240,318 336,031 326,191 -18.51%
NOSH 239,711 239,602 239,757 239,833 240,318 240,022 159,897 30.89%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.94% 14.69% 13.79% 11.78% 9.50% 15.37% 13.27% -
ROE 4.72% 3.87% 3.28% 2.18% 2.83% 3.17% 2.88% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 39.50 37.64 32.86 25.54 29.74 28.88 44.25 -7.27%
EPS 4.73 5.53 4.53 3.01 2.84 4.44 5.87 -13.37%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.38 1.38 1.00 1.40 2.04 -37.74%
Adjusted Per Share Value based on latest NOSH - 239,833
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 43.04 40.99 35.81 27.85 32.49 31.51 32.16 21.37%
EPS 5.14 6.02 4.94 3.28 3.09 4.84 4.27 13.12%
DPS 0.00 0.00 5.45 0.00 0.00 0.00 0.00 -
NAPS 1.0896 1.5574 1.5039 1.5044 1.0924 1.5274 1.4827 -18.51%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.77 1.55 1.57 1.33 1.50 1.49 2.39 -
P/RPS 4.48 4.12 4.78 5.21 5.04 5.16 5.40 -11.67%
P/EPS 37.53 28.03 34.66 44.19 53.06 33.56 40.72 -5.27%
EY 2.66 3.57 2.89 2.26 1.88 2.98 2.46 5.33%
DY 0.00 0.00 3.18 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.08 1.14 0.96 1.50 1.06 1.17 31.68%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 21/11/03 21/08/03 28/05/03 21/02/03 26/11/02 29/08/02 -
Price 1.88 1.66 1.59 1.50 1.45 1.55 1.55 -
P/RPS 4.76 4.41 4.84 5.87 4.87 5.37 3.50 22.68%
P/EPS 39.86 30.02 35.10 49.83 51.29 34.91 26.41 31.47%
EY 2.51 3.33 2.85 2.01 1.95 2.86 3.79 -23.96%
DY 0.00 0.00 3.14 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.16 1.15 1.09 1.45 1.11 0.76 82.60%

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