[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-1999 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 202,262 192,388 167,412 137,439 0 -100.00%
PBT 29,977 29,840 29,634 21,943 0 -100.00%
Tax -3,700 -5,029 -4,864 -67 0 -100.00%
NP 26,277 24,811 24,770 21,876 0 -100.00%
-
NP to SH 26,277 24,811 24,770 21,876 0 -100.00%
-
Tax Rate 12.34% 16.85% 16.41% 0.31% - -
Total Cost 175,985 167,577 142,642 115,563 0 -100.00%
-
Net Worth 335,961 308,737 285,415 233,735 0 -100.00%
Dividend
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 335,961 308,737 285,415 233,735 0 -100.00%
NOSH 239,972 159,967 160,012 139,961 0 -100.00%
Ratio Analysis
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 12.99% 12.90% 14.80% 15.92% 0.00% -
ROE 7.82% 8.04% 8.68% 9.36% 0.00% -
Per Share
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 84.29 120.27 104.62 98.20 0.00 -100.00%
EPS 10.95 15.51 15.48 15.63 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.93 1.7837 1.67 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 91.94 87.45 76.10 62.47 0.00 -100.00%
EPS 11.94 11.28 11.26 9.94 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5271 1.4034 1.2973 1.0624 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/02 27/09/01 29/09/00 - - -
Price 1.49 1.32 2.13 0.00 0.00 -
P/RPS 1.77 1.10 2.04 0.00 0.00 -100.00%
P/EPS 13.61 8.51 13.76 0.00 0.00 -100.00%
EY 7.35 11.75 7.27 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.68 1.19 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 26/11/02 20/11/01 20/11/00 24/11/99 - -
Price 1.55 1.60 2.00 0.00 0.00 -
P/RPS 1.84 1.33 1.91 0.00 0.00 -100.00%
P/EPS 14.16 10.32 12.92 0.00 0.00 -100.00%
EY 7.06 9.69 7.74 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.83 1.12 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