[WTHORSE] YoY TTM Result on 30-Jun-2000 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 29.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 280,842 279,978 250,578 222,028 0 -100.00%
PBT 40,783 40,112 42,200 40,943 0 -100.00%
Tax -5,252 -2,572 -6,714 -2,766 0 -100.00%
NP 35,531 37,540 35,486 38,177 0 -100.00%
-
NP to SH 35,531 37,540 35,486 38,177 0 -100.00%
-
Tax Rate 12.88% 6.41% 15.91% 6.76% - -
Total Cost 245,311 242,438 215,092 183,851 0 -100.00%
-
Net Worth 330,864 319,795 299,028 275,391 0 -100.00%
Dividend
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 7,192 11,192 - 11,205 - -100.00%
Div Payout % 20.24% 29.82% - 29.35% - -
Equity
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 330,864 319,795 299,028 275,391 0 -100.00%
NOSH 239,757 159,897 159,839 160,018 0 -100.00%
Ratio Analysis
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.65% 13.41% 14.16% 17.19% 0.00% -
ROE 10.74% 11.74% 11.87% 13.86% 0.00% -
Per Share
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 117.14 175.10 156.77 138.75 0.00 -100.00%
EPS 14.82 23.48 22.20 23.86 0.00 -100.00%
DPS 3.00 7.00 0.00 7.00 0.00 -100.00%
NAPS 1.38 2.00 1.8708 1.721 1.635 0.17%
Adjusted Per Share Value based on latest NOSH - 160,018
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 127.66 127.26 113.90 100.92 0.00 -100.00%
EPS 16.15 17.06 16.13 17.35 0.00 -100.00%
DPS 3.27 5.09 0.00 5.09 0.00 -100.00%
NAPS 1.5039 1.4536 1.3592 1.2518 1.635 0.08%
Price Multiplier on Financial Quarter End Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.57 2.39 1.50 2.35 0.00 -
P/RPS 1.34 1.36 0.96 1.69 0.00 -100.00%
P/EPS 10.59 10.18 6.76 9.85 0.00 -100.00%
EY 9.44 9.82 14.80 10.15 0.00 -100.00%
DY 1.91 2.93 0.00 2.98 0.00 -100.00%
P/NAPS 1.14 1.20 0.80 1.37 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 21/08/03 29/08/02 14/08/01 28/08/00 - -
Price 1.59 1.55 1.57 2.38 0.00 -
P/RPS 1.36 0.89 1.00 1.72 0.00 -100.00%
P/EPS 10.73 6.60 7.07 9.98 0.00 -100.00%
EY 9.32 15.15 14.14 10.02 0.00 -100.00%
DY 1.89 4.52 0.00 2.94 0.00 -100.00%
P/NAPS 1.15 0.78 0.84 1.38 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