[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -75.36%
YoY- -72.8%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 710,998 678,920 752,729 755,152 776,018 812,560 765,200 -4.78%
PBT 55,278 89,572 47,685 34,820 87,536 90,156 76,359 -19.39%
Tax -12,780 -20,488 -13,468 -18,474 -21,208 -21,876 -17,124 -17.73%
NP 42,498 69,084 34,217 16,345 66,328 68,280 59,235 -19.87%
-
NP to SH 42,498 69,084 34,217 16,345 66,328 68,280 59,235 -19.87%
-
Tax Rate 23.12% 22.87% 28.24% 53.06% 24.23% 24.26% 22.43% -
Total Cost 668,500 609,836 718,512 738,806 709,690 744,280 705,965 -3.57%
-
Net Worth 771,021 779,832 761,632 741,508 761,441 757,137 738,722 2.89%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 22,940 15,304 - - 22,941 -
Div Payout % - - 67.04% 93.63% - - 38.73% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 771,021 779,832 761,632 741,508 761,441 757,137 738,722 2.89%
NOSH 229,470 229,362 229,407 229,569 229,349 229,435 229,417 0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 5.98% 10.18% 4.55% 2.16% 8.55% 8.40% 7.74% -
ROE 5.51% 8.86% 4.49% 2.20% 8.71% 9.02% 8.02% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 309.84 296.00 328.12 328.94 338.36 354.16 333.54 -4.79%
EPS 18.52 30.12 14.92 7.12 28.92 29.76 25.82 -19.88%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 10.00 -
NAPS 3.36 3.40 3.32 3.23 3.32 3.30 3.22 2.88%
Adjusted Per Share Value based on latest NOSH - 229,473
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 323.18 308.60 342.15 343.25 352.74 369.35 347.82 -4.78%
EPS 19.32 31.40 15.55 7.43 30.15 31.04 26.93 -19.87%
DPS 0.00 0.00 10.43 6.96 0.00 0.00 10.43 -
NAPS 3.5046 3.5447 3.462 3.3705 3.4611 3.4415 3.3578 2.89%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 2.15 2.20 2.29 2.16 2.40 2.22 2.00 -
P/RPS 0.69 0.74 0.70 0.66 0.71 0.63 0.60 9.77%
P/EPS 11.61 7.30 15.35 30.34 8.30 7.46 7.75 30.95%
EY 8.61 13.69 6.51 3.30 12.05 13.41 12.91 -23.68%
DY 0.00 0.00 4.37 3.09 0.00 0.00 5.00 -
P/NAPS 0.64 0.65 0.69 0.67 0.72 0.67 0.62 2.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 16/08/16 27/05/16 29/02/16 24/11/15 26/08/15 26/05/15 27/02/15 -
Price 2.16 2.25 2.17 2.39 2.20 2.27 2.15 -
P/RPS 0.70 0.76 0.66 0.73 0.65 0.64 0.64 6.16%
P/EPS 11.66 7.47 14.55 33.57 7.61 7.63 8.33 25.15%
EY 8.57 13.39 6.87 2.98 13.15 13.11 12.01 -20.16%
DY 0.00 0.00 4.61 2.79 0.00 0.00 4.65 -
P/NAPS 0.64 0.66 0.65 0.74 0.66 0.69 0.67 -3.01%

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