[WTHORSE] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.3%
YoY- 0.11%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 411,176 382,915 401,826 301,704 278,472 259,628 229,035 10.23%
PBT 49,186 71,197 77,158 43,767 40,095 41,613 43,055 2.24%
Tax -10,939 -8,768 -8,590 -5,643 -2,013 -6,041 -5,111 13.51%
NP 38,247 62,429 68,568 38,124 38,082 35,572 37,944 0.13%
-
NP to SH 38,247 62,429 68,568 38,124 38,082 35,572 37,944 0.13%
-
Tax Rate 22.24% 12.32% 11.13% 12.89% 5.02% 14.52% 11.87% -
Total Cost 372,929 320,486 333,258 263,580 240,390 224,056 191,091 11.78%
-
Net Worth 461,602 442,091 403,737 342,631 336,031 160,047 285,306 8.34%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 4,696 19,076 - 7,192 11,192 - 11,205 -13.48%
Div Payout % 12.28% 30.56% - 18.87% 29.39% - 29.53% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 461,602 442,091 403,737 342,631 336,031 160,047 285,306 8.34%
NOSH 233,132 236,412 238,897 239,602 240,022 160,047 159,952 6.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.30% 16.30% 17.06% 12.64% 13.68% 13.70% 16.57% -
ROE 8.29% 14.12% 16.98% 11.13% 11.33% 22.23% 13.30% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 176.37 161.97 168.20 125.92 116.02 162.22 143.19 3.53%
EPS 16.41 26.41 28.70 15.91 15.87 22.23 23.72 -5.95%
DPS 2.00 8.00 0.00 3.00 4.66 0.00 7.00 -18.83%
NAPS 1.98 1.87 1.69 1.43 1.40 1.00 1.7837 1.75%
Adjusted Per Share Value based on latest NOSH - 239,602
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 186.90 174.05 182.65 137.14 126.58 118.01 104.11 10.23%
EPS 17.39 28.38 31.17 17.33 17.31 16.17 17.25 0.13%
DPS 2.13 8.67 0.00 3.27 5.09 0.00 5.09 -13.50%
NAPS 2.0982 2.0095 1.8352 1.5574 1.5274 0.7275 1.2968 8.34%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.17 1.89 1.84 1.55 1.49 1.32 2.13 -
P/RPS 0.66 1.17 1.09 1.23 1.28 0.81 1.49 -12.68%
P/EPS 7.13 7.16 6.41 9.74 9.39 5.94 8.98 -3.77%
EY 14.02 13.97 15.60 10.27 10.65 16.84 11.14 3.90%
DY 1.71 4.23 0.00 1.94 3.13 0.00 3.29 -10.32%
P/NAPS 0.59 1.01 1.09 1.08 1.06 1.32 1.19 -11.03%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 28/11/05 24/11/04 21/11/03 26/11/02 20/11/01 20/11/00 -
Price 1.25 1.60 1.90 1.66 1.55 1.60 2.00 -
P/RPS 0.71 0.99 1.13 1.32 1.34 0.99 1.40 -10.69%
P/EPS 7.62 6.06 6.62 10.43 9.77 7.20 8.43 -1.66%
EY 13.12 16.50 15.11 9.59 10.24 13.89 11.86 1.69%
DY 1.60 5.00 0.00 1.81 3.01 0.00 3.50 -12.22%
P/NAPS 0.63 0.86 1.12 1.16 1.11 1.60 1.12 -9.13%

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