[WTHORSE] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 40.22%
YoY- 32.85%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 417,387 383,811 408,585 324,910 273,741 269,724 234,653 10.06%
PBT 50,248 60,182 89,129 48,741 38,459 38,922 41,407 3.27%
Tax -6,206 -13,574 -10,167 -4,809 -5,389 -3,141 -5,875 0.91%
NP 44,042 46,608 78,962 43,932 33,070 35,781 35,532 3.64%
-
NP to SH 44,042 46,608 78,962 43,932 33,070 35,781 35,532 3.64%
-
Tax Rate 12.35% 22.55% 11.41% 9.87% 14.01% 8.07% 14.19% -
Total Cost 373,345 337,203 329,623 280,978 240,671 233,943 199,121 11.03%
-
Net Worth 474,825 442,551 425,243 361,767 324,076 307,242 284,816 8.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 11,637 11,769 19,112 16,770 - - - -
Div Payout % 26.42% 25.25% 24.20% 38.17% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 474,825 442,551 425,243 361,767 324,076 307,242 284,816 8.88%
NOSH 232,757 235,399 238,900 239,581 240,056 160,022 160,009 6.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.55% 12.14% 19.33% 13.52% 12.08% 13.27% 15.14% -
ROE 9.28% 10.53% 18.57% 12.14% 10.20% 11.65% 12.48% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 179.32 163.05 171.03 135.62 114.03 168.55 146.65 3.40%
EPS 18.99 20.03 33.55 18.39 13.80 22.36 22.21 -2.57%
DPS 5.00 5.00 8.00 7.00 0.00 0.00 0.00 -
NAPS 2.04 1.88 1.78 1.51 1.35 1.92 1.78 2.29%
Adjusted Per Share Value based on latest NOSH - 239,711
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 189.72 174.46 185.72 147.69 124.43 122.60 106.66 10.06%
EPS 20.02 21.19 35.89 19.97 15.03 16.26 16.15 3.64%
DPS 5.29 5.35 8.69 7.62 0.00 0.00 0.00 -
NAPS 2.1583 2.0116 1.9329 1.6444 1.4731 1.3966 1.2946 8.88%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.21 1.53 2.52 1.77 1.50 1.76 1.65 -
P/RPS 0.67 0.94 1.47 1.31 1.32 1.04 1.13 -8.33%
P/EPS 6.39 7.73 7.62 9.65 10.89 7.87 7.43 -2.48%
EY 15.64 12.94 13.12 10.36 9.18 12.70 13.46 2.53%
DY 4.13 3.27 3.17 3.95 0.00 0.00 0.00 -
P/NAPS 0.59 0.81 1.42 1.17 1.11 0.92 0.93 -7.30%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 21/02/06 22/02/05 24/02/04 21/02/03 28/02/02 19/02/01 -
Price 1.42 1.50 2.54 1.88 1.45 1.80 1.75 -
P/RPS 0.79 0.92 1.49 1.39 1.27 1.07 1.19 -6.59%
P/EPS 7.50 7.58 7.68 10.25 10.53 8.05 7.88 -0.81%
EY 13.33 13.20 13.01 9.75 9.50 12.42 12.69 0.82%
DY 3.52 3.33 3.15 3.72 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 1.43 1.25 1.07 0.94 0.98 -5.45%

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