[WTHORSE] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -42.81%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 102,340 100,560 97,112 83,798 101,445 111,380 109,268 -4.26%
PBT 13,115 14,669 18,632 13,766 24,130 27,254 24,246 -33.53%
Tax -7,236 -1,950 -3,031 -1,356 -2,431 -3,412 -3,121 74.90%
NP 5,879 12,719 15,601 12,410 21,699 23,842 21,125 -57.27%
-
NP to SH 5,879 12,719 15,601 12,410 21,699 23,842 21,125 -57.27%
-
Tax Rate 55.17% 13.29% 16.27% 9.85% 10.07% 12.52% 12.87% -
Total Cost 96,461 87,841 81,511 71,388 79,746 87,538 88,143 6.17%
-
Net Worth 235,202 442,091 433,493 431,963 418,105 403,737 379,963 -27.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 7,167 - 7,169 -
Div Payout % - - - - 33.03% - 33.94% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 235,202 442,091 433,493 431,963 418,105 403,737 379,963 -27.30%
NOSH 235,202 236,412 238,183 238,653 238,917 238,897 238,970 -1.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.74% 12.65% 16.06% 14.81% 21.39% 21.41% 19.33% -
ROE 2.50% 2.88% 3.60% 2.87% 5.19% 5.91% 5.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 43.51 42.54 40.77 35.11 42.46 46.62 45.72 -3.24%
EPS 2.53 5.38 6.55 5.20 9.22 9.98 8.84 -56.47%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 3.00 -
NAPS 1.00 1.87 1.82 1.81 1.75 1.69 1.59 -26.53%
Adjusted Per Share Value based on latest NOSH - 238,653
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.52 45.71 44.14 38.09 46.11 50.63 49.67 -4.26%
EPS 2.67 5.78 7.09 5.64 9.86 10.84 9.60 -57.29%
DPS 0.00 0.00 0.00 0.00 3.26 0.00 3.26 -
NAPS 1.0691 2.0095 1.9704 1.9635 1.9005 1.8352 1.7271 -27.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.53 1.89 2.17 2.34 2.52 1.84 1.80 -
P/RPS 3.52 4.44 5.32 6.66 5.93 3.95 3.94 -7.22%
P/EPS 61.21 35.13 33.13 45.00 27.75 18.44 20.36 107.88%
EY 1.63 2.85 3.02 2.22 3.60 5.42 4.91 -51.95%
DY 0.00 0.00 0.00 0.00 1.19 0.00 1.67 -
P/NAPS 1.53 1.01 1.19 1.29 1.44 1.09 1.13 22.32%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 28/11/05 22/08/05 20/05/05 22/02/05 24/11/04 19/08/04 -
Price 1.50 1.60 1.99 2.33 2.54 1.90 1.85 -
P/RPS 3.45 3.76 4.88 6.64 5.98 4.08 4.05 -10.11%
P/EPS 60.01 29.74 30.38 44.81 27.97 19.04 20.93 101.43%
EY 1.67 3.36 3.29 2.23 3.58 5.25 4.78 -50.29%
DY 0.00 0.00 0.00 0.00 1.18 0.00 1.62 -
P/NAPS 1.50 0.86 1.09 1.29 1.45 1.12 1.16 18.63%

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