[WTHORSE] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -12.68%
YoY- 17.29%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 356,928 335,192 345,968 245,040 248,748 225,396 191,052 10.97%
PBT 34,412 55,064 53,992 33,720 28,760 33,904 28,656 3.09%
Tax -4,308 -5,424 -4,808 -4,844 -4,140 -7,024 -4,512 -0.76%
NP 30,104 49,640 49,184 28,876 24,620 26,880 24,144 3.74%
-
NP to SH 30,104 49,640 49,184 28,876 24,620 26,880 24,144 3.74%
-
Tax Rate 12.52% 9.85% 8.91% 14.37% 14.39% 20.72% 15.75% -
Total Cost 326,824 285,552 296,784 216,164 224,128 198,516 166,908 11.84%
-
Net Worth 444,504 431,963 373,913 330,970 316,542 291,984 267,825 8.80%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 47,037 - - - - - - -
Div Payout % 156.25% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 444,504 431,963 373,913 330,970 316,542 291,984 267,825 8.80%
NOSH 235,187 238,653 239,688 239,833 159,870 160,000 160,106 6.61%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.43% 14.81% 14.22% 11.78% 9.90% 11.93% 12.64% -
ROE 6.77% 11.49% 13.15% 8.72% 7.78% 9.21% 9.01% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 151.76 140.45 144.34 102.17 155.59 140.87 119.33 4.08%
EPS 12.80 20.80 20.52 12.04 15.40 16.80 15.08 -2.69%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.81 1.56 1.38 1.98 1.8249 1.6728 2.05%
Adjusted Per Share Value based on latest NOSH - 239,833
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 162.24 152.36 157.26 111.38 113.07 102.45 86.84 10.97%
EPS 13.68 22.56 22.36 13.13 11.19 12.22 10.97 3.74%
DPS 21.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0205 1.9635 1.6996 1.5044 1.4388 1.3272 1.2174 8.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.44 2.34 1.98 1.33 2.07 1.43 3.02 -
P/RPS 0.95 1.67 1.37 1.30 1.33 1.02 2.53 -15.05%
P/EPS 11.25 11.25 9.65 11.05 13.44 8.51 20.03 -9.16%
EY 8.89 8.89 10.36 9.05 7.44 11.75 4.99 10.09%
DY 13.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.29 1.27 0.96 1.05 0.78 1.81 -13.45%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 20/05/05 20/05/04 28/05/03 30/05/02 10/05/01 15/05/00 -
Price 1.41 2.33 1.90 1.50 2.42 1.52 2.78 -
P/RPS 0.93 1.66 1.32 1.47 1.56 1.08 2.33 -14.18%
P/EPS 11.02 11.20 9.26 12.46 15.71 9.05 18.44 -8.21%
EY 9.08 8.93 10.80 8.03 6.36 11.05 5.42 8.97%
DY 14.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.29 1.22 1.09 1.22 0.83 1.66 -12.39%

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