[WTHORSE] QoQ TTM Result on 30-Sep-2000 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -0.61%
YoY- 269.75%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 250,578 243,239 234,653 229,035 222,028 164,157 116,394 -0.77%
PBT 42,200 42,719 41,407 43,055 40,943 30,875 23,711 -0.58%
Tax -6,714 -6,504 -5,876 -5,111 -2,766 -1,403 -275 -3.18%
NP 35,486 36,215 35,531 37,944 38,177 29,472 23,436 -0.41%
-
NP to SH 35,486 36,215 35,531 37,944 38,177 29,472 23,436 -0.41%
-
Tax Rate 15.91% 15.23% 14.19% 11.87% 6.76% 4.54% 1.16% -
Total Cost 215,092 207,024 199,122 191,091 183,851 134,685 92,958 -0.84%
-
Net Worth 299,028 291,984 284,772 285,306 275,391 267,825 261,719 -0.13%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - 11,205 11,205 - - -
Div Payout % - - - 29.53% 29.35% - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 299,028 291,984 284,772 285,306 275,391 267,825 261,719 -0.13%
NOSH 159,839 160,000 159,984 159,952 160,018 160,106 160,072 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 14.16% 14.89% 15.14% 16.57% 17.19% 17.95% 20.14% -
ROE 11.87% 12.40% 12.48% 13.30% 13.86% 11.00% 8.95% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 156.77 152.02 146.67 143.19 138.75 102.53 72.71 -0.77%
EPS 22.20 22.63 22.21 23.72 23.86 18.41 14.64 -0.42%
DPS 0.00 0.00 0.00 7.00 7.00 0.00 0.00 -
NAPS 1.8708 1.8249 1.78 1.7837 1.721 1.6728 1.635 -0.13%
Adjusted Per Share Value based on latest NOSH - 159,952
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 113.90 110.56 106.66 104.11 100.92 74.62 52.91 -0.77%
EPS 16.13 16.46 16.15 17.25 17.35 13.40 10.65 -0.42%
DPS 0.00 0.00 0.00 5.09 5.09 0.00 0.00 -
NAPS 1.3592 1.3272 1.2944 1.2968 1.2518 1.2174 1.1896 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.50 1.43 1.65 2.13 2.35 3.02 0.00 -
P/RPS 0.96 0.94 1.12 1.49 1.69 2.95 0.00 -100.00%
P/EPS 6.76 6.32 7.43 8.98 9.85 16.41 0.00 -100.00%
EY 14.80 15.83 13.46 11.14 10.15 6.10 0.00 -100.00%
DY 0.00 0.00 0.00 3.29 2.98 0.00 0.00 -
P/NAPS 0.80 0.78 0.93 1.19 1.37 1.81 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 14/08/01 10/05/01 19/02/01 20/11/00 28/08/00 - - -
Price 1.57 1.52 1.75 2.00 2.38 0.00 0.00 -
P/RPS 1.00 1.00 1.19 1.40 1.72 0.00 0.00 -100.00%
P/EPS 7.07 6.72 7.88 8.43 9.98 0.00 0.00 -100.00%
EY 14.14 14.89 12.69 11.86 10.02 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 3.50 2.94 0.00 0.00 -
P/NAPS 0.84 0.83 0.98 1.12 1.38 0.00 0.00 -100.00%

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