[WTHORSE] YoY TTM 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- 21.51%
YoY- 63.17%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 415,133 399,446 393,735 380,630 280,842 279,978 250,578 8.77%
PBT 49,381 49,338 83,782 64,686 40,783 40,112 42,200 2.65%
Tax -8,780 -11,544 -10,230 -6,710 -5,252 -2,572 -6,714 4.57%
NP 40,601 37,794 73,552 57,976 35,531 37,540 35,486 2.26%
-
NP to SH 40,601 37,794 73,552 57,976 35,531 37,540 35,486 2.26%
-
Tax Rate 17.78% 23.40% 12.21% 10.37% 12.88% 6.41% 15.91% -
Total Cost 374,532 361,652 320,183 322,654 245,311 242,438 215,092 9.67%
-
Net Worth 465,353 450,833 433,493 379,963 330,864 319,795 299,028 7.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 23,278 4,696 19,076 - 7,192 11,192 - -
Div Payout % 57.33% 12.43% 25.94% - 20.24% 29.82% - -
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 465,353 450,833 433,493 379,963 330,864 319,795 299,028 7.64%
NOSH 232,676 234,808 238,183 238,970 239,757 159,897 159,839 6.45%
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 9.78% 9.46% 18.68% 15.23% 12.65% 13.41% 14.16% -
ROE 8.72% 8.38% 16.97% 15.26% 10.74% 11.74% 11.87% -
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 178.42 170.12 165.31 159.28 117.14 175.10 156.77 2.17%
EPS 17.45 16.10 30.88 24.26 14.82 23.48 22.20 -3.93%
DPS 10.00 2.00 8.00 0.00 3.00 7.00 0.00 -
NAPS 2.00 1.92 1.82 1.59 1.38 2.00 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 188.70 181.57 178.97 173.01 127.66 127.26 113.90 8.77%
EPS 18.46 17.18 33.43 26.35 16.15 17.06 16.13 2.27%
DPS 10.58 2.13 8.67 0.00 3.27 5.09 0.00 -
NAPS 2.1152 2.0492 1.9704 1.7271 1.5039 1.4536 1.3592 7.64%
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 0.79 0.81 1.31 1.13 1.34 1.36 0.96 -3.19%
P/EPS 8.08 8.57 7.03 7.42 10.59 10.18 6.76 3.01%
EY 12.38 11.66 14.23 13.48 9.44 9.82 14.80 -2.93%
DY 7.09 1.45 3.69 0.00 1.91 2.93 0.00 -
P/NAPS 0.71 0.72 1.19 1.13 1.14 1.20 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 0.73 0.73 1.20 1.16 1.36 0.89 1.00 -5.10%
P/EPS 7.45 7.77 6.44 7.63 10.73 6.60 7.07 0.87%
EY 13.42 12.88 15.52 13.11 9.32 15.15 14.14 -0.86%
DY 7.69 1.60 4.02 0.00 1.89 4.52 0.00 -
P/NAPS 0.65 0.65 1.09 1.16 1.15 0.78 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