[WTHORSE] QoQ TTM 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- 2.61%
YoY- 2.73%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 278,472 279,978 274,436 268,598 259,628 250,578 243,239 9.42%
PBT 40,095 40,112 38,415 39,701 41,613 42,200 42,719 -4.13%
Tax -2,013 -2,572 -2,478 -3,199 -6,041 -6,714 -6,504 -54.21%
NP 38,082 37,540 35,937 36,502 35,572 35,486 36,215 3.40%
-
NP to SH 38,082 37,540 35,937 36,502 35,572 35,486 36,215 3.40%
-
Tax Rate 5.02% 6.41% 6.45% 8.06% 14.52% 15.91% 15.23% -
Total Cost 240,390 242,438 238,499 232,096 224,056 215,092 207,024 10.46%
-
Net Worth 336,031 319,795 159,870 159,912 160,047 299,028 291,984 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 11,192 11,192 - - - - - -
Div Payout % 29.39% 29.82% - - - - - -
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 336,031 319,795 159,870 159,912 160,047 299,028 291,984 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 13.68% 13.41% 13.09% 13.59% 13.70% 14.16% 14.89% -
ROE 11.33% 11.74% 22.48% 22.83% 22.23% 11.87% 12.40% -
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 116.02 175.10 171.66 167.97 162.22 156.77 152.02 -16.47%
EPS 15.87 23.48 22.48 22.83 22.23 22.20 22.63 -21.04%
DPS 4.66 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 2.00 1.00 1.00 1.00 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 126.58 127.26 124.74 122.09 118.01 113.90 110.56 9.43%
EPS 17.31 17.06 16.34 16.59 16.17 16.13 16.46 3.41%
DPS 5.09 5.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5274 1.4536 0.7267 0.7269 0.7275 1.3592 1.3272 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 1.28 1.36 1.21 1.05 0.81 0.96 0.94 22.83%
P/EPS 9.39 10.18 9.21 7.71 5.94 6.76 6.32 30.17%
EY 10.65 9.82 10.86 12.97 16.84 14.80 15.83 -23.20%
DY 3.13 2.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.20 2.07 1.76 1.32 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 1.34 0.89 1.41 1.07 0.99 1.00 1.00 21.52%
P/EPS 9.77 6.60 10.77 7.89 7.20 7.07 6.72 28.30%
EY 10.24 15.15 9.29 12.68 13.89 14.14 14.89 -22.07%
DY 3.01 4.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.78 2.42 1.80 1.60 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