[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -11.05%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 582,380 583,104 642,827 631,634 603,896 570,440 695,158 -11.16%
PBT 1,266 19,264 6,797 34,566 39,526 21,684 37,595 -89.63%
Tax -996 -4,012 -1,389 -7,432 -9,020 -4,724 -11,150 -80.10%
NP 270 15,252 5,408 27,134 30,506 16,960 26,445 -95.33%
-
NP to SH 270 15,252 5,408 27,134 30,506 16,960 26,445 -95.33%
-
Tax Rate 78.67% 20.83% 20.44% 21.50% 22.82% 21.79% 29.66% -
Total Cost 582,110 567,852 637,419 604,500 573,390 553,480 668,713 -8.85%
-
Net Worth 777,600 748,489 746,233 776,025 771,736 771,736 768,004 0.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 16,023 15,261 - - 22,925 -
Div Payout % - - 296.29% 56.24% - - 86.69% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 777,600 748,489 746,233 776,025 771,736 771,736 768,004 0.83%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.05% 2.62% 0.84% 4.30% 5.05% 2.97% 3.80% -
ROE 0.03% 2.04% 0.72% 3.50% 3.95% 2.20% 3.44% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 242.66 254.75 280.83 275.92 263.71 249.10 303.22 -13.83%
EPS 0.12 6.68 2.36 11.85 13.32 7.40 11.80 -95.34%
DPS 0.00 0.00 7.00 6.67 0.00 0.00 10.00 -
NAPS 3.24 3.27 3.26 3.39 3.37 3.37 3.35 -2.20%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 264.72 265.05 292.19 287.11 274.50 259.29 315.98 -11.15%
EPS 0.12 6.93 2.46 12.33 13.87 7.71 12.02 -95.40%
DPS 0.00 0.00 7.28 6.94 0.00 0.00 10.42 -
NAPS 3.5345 3.4022 3.392 3.5274 3.5079 3.5079 3.4909 0.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.85 1.90 1.94 1.97 1.98 1.99 2.01 -
P/RPS 0.76 0.75 0.69 0.71 0.75 0.80 0.66 9.89%
P/EPS 1,644.44 28.51 82.11 16.62 14.86 26.87 17.42 1990.56%
EY 0.06 3.51 1.22 6.02 6.73 3.72 5.74 -95.25%
DY 0.00 0.00 3.61 3.38 0.00 0.00 4.98 -
P/NAPS 0.57 0.58 0.60 0.58 0.59 0.59 0.60 -3.37%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 23/05/18 28/02/18 23/11/17 24/08/17 26/05/17 28/02/17 -
Price 1.75 1.86 1.94 1.95 1.97 2.01 2.03 -
P/RPS 0.72 0.73 0.69 0.71 0.75 0.81 0.67 4.92%
P/EPS 1,555.56 27.91 82.11 16.45 14.79 27.14 17.60 1900.54%
EY 0.06 3.58 1.22 6.08 6.76 3.68 5.68 -95.22%
DY 0.00 0.00 3.61 3.42 0.00 0.00 4.93 -
P/NAPS 0.54 0.57 0.60 0.58 0.58 0.60 0.61 -7.82%

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