[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -28.98%
YoY- 84.66%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 603,896 570,440 695,158 694,789 710,998 678,920 752,729 -13.67%
PBT 39,526 21,684 37,595 39,841 55,278 89,572 47,685 -11.76%
Tax -9,020 -4,724 -11,150 -9,657 -12,780 -20,488 -13,468 -23.47%
NP 30,506 16,960 26,445 30,184 42,498 69,084 34,217 -7.37%
-
NP to SH 30,506 16,960 26,445 30,184 42,498 69,084 34,217 -7.37%
-
Tax Rate 22.82% 21.79% 29.66% 24.24% 23.12% 22.87% 28.24% -
Total Cost 573,390 553,480 668,713 664,605 668,500 609,836 718,512 -13.97%
-
Net Worth 771,736 771,736 768,004 772,970 771,021 779,832 761,632 0.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 22,925 15,291 - - 22,940 -
Div Payout % - - 86.69% 50.66% - - 67.04% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 771,736 771,736 768,004 772,970 771,021 779,832 761,632 0.88%
NOSH 240,000 240,000 240,000 240,000 229,470 229,362 229,407 3.05%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.05% 2.97% 3.80% 4.34% 5.98% 10.18% 4.55% -
ROE 3.95% 2.20% 3.44% 3.90% 5.51% 8.86% 4.49% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 263.71 249.10 303.22 302.91 309.84 296.00 328.12 -13.56%
EPS 13.32 7.40 11.80 13.16 18.52 30.12 14.92 -7.28%
DPS 0.00 0.00 10.00 6.67 0.00 0.00 10.00 -
NAPS 3.37 3.37 3.35 3.37 3.36 3.40 3.32 1.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 274.50 259.29 315.98 315.81 323.18 308.60 342.15 -13.67%
EPS 13.87 7.71 12.02 13.72 19.32 31.40 15.55 -7.34%
DPS 0.00 0.00 10.42 6.95 0.00 0.00 10.43 -
NAPS 3.5079 3.5079 3.4909 3.5135 3.5046 3.5447 3.462 0.88%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.98 1.99 2.01 2.04 2.15 2.20 2.29 -
P/RPS 0.75 0.80 0.66 0.67 0.69 0.74 0.70 4.71%
P/EPS 14.86 26.87 17.42 15.50 11.61 7.30 15.35 -2.14%
EY 6.73 3.72 5.74 6.45 8.61 13.69 6.51 2.24%
DY 0.00 0.00 4.98 3.27 0.00 0.00 4.37 -
P/NAPS 0.59 0.59 0.60 0.61 0.64 0.65 0.69 -9.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 26/05/17 28/02/17 24/11/16 16/08/16 27/05/16 29/02/16 -
Price 1.97 2.01 2.03 2.00 2.16 2.25 2.17 -
P/RPS 0.75 0.81 0.67 0.66 0.70 0.76 0.66 8.90%
P/EPS 14.79 27.14 17.60 15.20 11.66 7.47 14.55 1.09%
EY 6.76 3.68 5.68 6.58 8.57 13.39 6.87 -1.07%
DY 0.00 0.00 4.93 3.33 0.00 0.00 4.61 -
P/NAPS 0.58 0.60 0.61 0.59 0.64 0.66 0.65 -7.32%

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