[WTHORSE] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.91%
YoY- 39.31%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 417,871 389,244 405,891 350,142 272,814 274,436 243,239 9.43%
PBT 50,250 55,019 89,396 52,512 39,957 38,415 42,719 2.74%
Tax -7,533 -13,294 -10,320 -4,800 -5,708 -2,478 -6,504 2.47%
NP 42,717 41,725 79,076 47,712 34,249 35,937 36,215 2.78%
-
NP to SH 42,717 41,725 79,076 47,712 34,249 35,937 36,215 2.78%
-
Tax Rate 14.99% 24.16% 11.54% 9.14% 14.29% 6.45% 15.23% -
Total Cost 375,154 347,519 326,815 302,430 238,565 238,499 207,024 10.41%
-
Net Worth 465,191 444,504 431,963 373,913 330,970 159,870 291,984 8.06%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 16,340 11,909 7,167 7,192 11,192 - - -
Div Payout % 38.25% 28.54% 9.06% 15.08% 32.68% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 465,191 444,504 431,963 373,913 330,970 159,870 291,984 8.06%
NOSH 232,595 235,187 238,653 239,688 239,833 159,870 160,000 6.43%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.22% 10.72% 19.48% 13.63% 12.55% 13.09% 14.89% -
ROE 9.18% 9.39% 18.31% 12.76% 10.35% 22.48% 12.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 179.66 165.50 170.08 146.08 113.75 171.66 152.02 2.82%
EPS 18.37 17.74 33.13 19.91 14.28 22.48 22.63 -3.41%
DPS 7.00 5.00 3.00 3.00 4.67 0.00 0.00 -
NAPS 2.00 1.89 1.81 1.56 1.38 1.00 1.8249 1.53%
Adjusted Per Share Value based on latest NOSH - 239,688
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 174.11 162.19 169.12 145.89 113.67 114.35 101.35 9.43%
EPS 17.80 17.39 32.95 19.88 14.27 14.97 15.09 2.78%
DPS 6.81 4.96 2.99 3.00 4.66 0.00 0.00 -
NAPS 1.9383 1.8521 1.7998 1.558 1.379 0.6661 1.2166 8.06%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.25 1.44 2.34 1.98 1.33 2.07 1.43 -
P/RPS 0.70 0.87 1.38 1.36 1.17 1.21 0.94 -4.79%
P/EPS 6.81 8.12 7.06 9.95 9.31 9.21 6.32 1.25%
EY 14.69 12.32 14.16 10.05 10.74 10.86 15.83 -1.23%
DY 5.60 3.47 1.28 1.52 3.51 0.00 0.00 -
P/NAPS 0.63 0.76 1.29 1.27 0.96 2.07 0.78 -3.49%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 24/05/06 20/05/05 20/05/04 28/05/03 30/05/02 10/05/01 -
Price 1.50 1.41 2.33 1.90 1.50 2.42 1.52 -
P/RPS 0.83 0.85 1.37 1.30 1.32 1.41 1.00 -3.05%
P/EPS 8.17 7.95 7.03 9.54 10.50 10.77 6.72 3.30%
EY 12.24 12.58 14.22 10.48 9.52 9.29 14.89 -3.21%
DY 4.67 3.55 1.29 1.58 3.11 0.00 0.00 -
P/NAPS 0.75 0.75 1.29 1.22 1.09 2.42 0.83 -1.67%

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