[WTHORSE] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -12.86%
YoY- -9.09%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 301,704 280,842 272,814 273,741 278,472 279,978 274,436 6.51%
PBT 43,767 40,783 39,957 38,717 40,095 40,112 38,415 9.07%
Tax -5,643 -5,252 -5,708 -5,532 -2,013 -2,572 -2,478 73.00%
NP 38,124 35,531 34,249 33,185 38,082 37,540 35,937 4.01%
-
NP to SH 38,124 35,531 34,249 33,185 38,082 37,540 35,937 4.01%
-
Tax Rate 12.89% 12.88% 14.29% 14.29% 5.02% 6.41% 6.45% -
Total Cost 263,580 245,311 238,565 240,556 240,390 242,438 238,499 6.88%
-
Net Worth 342,631 330,864 330,970 240,318 336,031 319,795 159,870 66.15%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,192 7,192 11,192 11,192 11,192 11,192 - -
Div Payout % 18.87% 20.24% 32.68% 33.73% 29.39% 29.82% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 342,631 330,864 330,970 240,318 336,031 319,795 159,870 66.15%
NOSH 239,602 239,757 239,833 240,318 240,022 159,897 159,870 30.93%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.64% 12.65% 12.55% 12.12% 13.68% 13.41% 13.09% -
ROE 11.13% 10.74% 10.35% 13.81% 11.33% 11.74% 22.48% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 125.92 117.14 113.75 113.91 116.02 175.10 171.66 -18.64%
EPS 15.91 14.82 14.28 13.81 15.87 23.48 22.48 -20.56%
DPS 3.00 3.00 4.67 4.66 4.66 7.00 0.00 -
NAPS 1.43 1.38 1.38 1.00 1.40 2.00 1.00 26.90%
Adjusted Per Share Value based on latest NOSH - 240,318
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 137.14 127.66 124.01 124.43 126.58 127.26 124.74 6.51%
EPS 17.33 16.15 15.57 15.08 17.31 17.06 16.34 3.99%
DPS 3.27 3.27 5.09 5.09 5.09 5.09 0.00 -
NAPS 1.5574 1.5039 1.5044 1.0924 1.5274 1.4536 0.7267 66.14%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.55 1.57 1.33 1.50 1.49 2.39 2.07 -
P/RPS 1.23 1.34 1.17 1.32 1.28 1.36 1.21 1.09%
P/EPS 9.74 10.59 9.31 10.86 9.39 10.18 9.21 3.79%
EY 10.27 9.44 10.74 9.21 10.65 9.82 10.86 -3.65%
DY 1.94 1.91 3.51 3.11 3.13 2.93 0.00 -
P/NAPS 1.08 1.14 0.96 1.50 1.06 1.20 2.07 -35.16%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 21/08/03 28/05/03 21/02/03 26/11/02 29/08/02 30/05/02 -
Price 1.66 1.59 1.50 1.45 1.55 1.55 2.42 -
P/RPS 1.32 1.36 1.32 1.27 1.34 0.89 1.41 -4.29%
P/EPS 10.43 10.73 10.50 10.50 9.77 6.60 10.77 -2.11%
EY 9.59 9.32 9.52 9.52 10.24 15.15 9.29 2.13%
DY 1.81 1.89 3.11 3.21 3.01 4.52 0.00 -
P/NAPS 1.16 1.15 1.09 1.45 1.11 0.78 2.42 -38.72%

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