[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 35.9%
YoY- 84.85%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 388,584 393,092 361,822 391,520 280,080 265,878 243,120 8.12%
PBT 41,376 43,108 64,794 75,490 41,004 36,358 36,050 2.32%
Tax -8,422 -4,716 -8,774 -8,648 -4,844 -5,406 -6,658 3.99%
NP 32,954 38,392 56,020 66,842 36,160 30,952 29,392 1.92%
-
NP to SH 32,954 38,392 56,020 66,842 36,160 30,952 29,392 1.92%
-
Tax Rate 20.35% 10.94% 13.54% 11.46% 11.81% 14.87% 18.47% -
Total Cost 355,630 354,700 305,802 324,678 243,920 234,926 213,728 8.85%
-
Net Worth 465,309 451,117 433,119 379,838 330,907 326,484 299,165 7.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 23,265 9,398 - 38,222 23,978 - - -
Div Payout % 70.60% 24.48% - 57.18% 66.31% - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 465,309 451,117 433,119 379,838 330,907 326,484 299,165 7.63%
NOSH 232,654 234,957 237,977 238,892 239,787 160,041 159,912 6.44%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 8.48% 9.77% 15.48% 17.07% 12.91% 11.64% 12.09% -
ROE 7.08% 8.51% 12.93% 17.60% 10.93% 9.48% 9.82% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 167.02 167.30 152.04 163.89 116.80 166.13 152.03 1.57%
EPS 14.22 16.34 23.54 27.98 15.08 19.34 18.38 -4.18%
DPS 10.00 4.00 0.00 16.00 10.00 0.00 0.00 -
NAPS 2.00 1.92 1.82 1.59 1.38 2.04 1.8708 1.11%
Adjusted Per Share Value based on latest NOSH - 238,970
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 176.63 178.68 164.46 177.96 127.31 120.85 110.51 8.12%
EPS 14.98 17.45 25.46 30.38 16.44 14.07 13.36 1.92%
DPS 10.58 4.27 0.00 17.37 10.90 0.00 0.00 -
NAPS 2.115 2.0505 1.9687 1.7265 1.5041 1.484 1.3598 7.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.41 1.38 2.17 1.80 1.57 2.39 1.50 -
P/RPS 0.84 0.82 1.43 1.10 1.34 1.44 0.99 -2.70%
P/EPS 9.95 8.45 9.22 6.43 10.41 12.36 8.16 3.35%
EY 10.05 11.84 10.85 15.54 9.61 8.09 12.25 -3.24%
DY 7.09 2.90 0.00 8.89 6.37 0.00 0.00 -
P/NAPS 0.71 0.72 1.19 1.13 1.14 1.17 0.80 -1.96%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 23/08/06 22/08/05 19/08/04 21/08/03 29/08/02 14/08/01 -
Price 1.30 1.25 1.99 1.85 1.59 1.55 1.57 -
P/RPS 0.78 0.75 1.31 1.13 1.36 0.93 1.03 -4.52%
P/EPS 9.18 7.65 8.45 6.61 10.54 8.01 8.54 1.21%
EY 10.90 13.07 11.83 15.12 9.48 12.48 11.71 -1.18%
DY 7.69 3.20 0.00 8.65 6.29 0.00 0.00 -
P/NAPS 0.65 0.65 1.09 1.16 1.15 0.76 0.84 -4.18%

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