[WTHORSE] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -18.73%
YoY- 18.14%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 417,384 419,060 399,553 332,913 386,882 471,520 410,043 1.19%
PBT 14,776 37,208 26,521 -49,969 -41,960 -20,492 -61,137 -
Tax -50 204 -8,200 -1,586 -1,464 -352 4,723 -
NP 14,726 37,412 18,321 -51,556 -43,424 -20,844 -56,414 -
-
NP to SH 14,726 37,412 18,321 -51,556 -43,424 -20,844 -56,414 -
-
Tax Rate 0.34% -0.55% 30.92% - - - - -
Total Cost 402,658 381,648 381,232 384,469 430,306 492,364 466,457 -9.36%
-
Net Worth 655,200 610,857 602,397 590,400 564,723 614,399 587,494 7.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 14,400 26,463 6,768 - - - - -
Div Payout % 97.79% 70.73% 36.94% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 655,200 610,857 602,397 590,400 564,723 614,399 587,494 7.56%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.53% 8.93% 4.59% -15.49% -11.22% -4.42% -13.76% -
ROE 2.25% 6.12% 3.04% -8.73% -7.69% -3.39% -9.60% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 173.91 190.03 177.09 138.71 169.90 196.47 180.07 -2.30%
EPS 6.68 16.96 8.12 -23.37 -19.06 -9.16 -24.77 -
DPS 6.00 12.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.77 2.67 2.46 2.48 2.56 2.58 3.85%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 173.91 174.61 166.48 138.71 161.20 196.47 170.85 1.19%
EPS 6.68 15.59 7.63 -23.37 -18.09 -9.16 -23.51 -
DPS 6.00 11.03 2.82 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.5452 2.51 2.46 2.353 2.56 2.4479 7.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.645 0.685 0.635 0.715 0.68 0.63 0.645 -
P/RPS 0.37 0.36 0.36 0.52 0.40 0.32 0.36 1.84%
P/EPS 10.51 4.04 7.82 -3.33 -3.57 -7.25 -2.60 -
EY 9.51 24.77 12.79 -30.04 -28.04 -13.79 -38.41 -
DY 9.30 17.52 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.29 0.27 0.25 0.25 -2.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 23/02/22 26/11/21 24/08/21 25/05/21 25/02/21 -
Price 0.66 0.65 0.65 0.665 0.725 0.615 0.66 -
P/RPS 0.38 0.34 0.37 0.48 0.43 0.31 0.37 1.79%
P/EPS 10.76 3.83 8.00 -3.10 -3.80 -7.08 -2.66 -
EY 9.30 26.10 12.49 -32.30 -26.30 -14.12 -37.54 -
DY 9.09 18.46 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.27 0.29 0.24 0.26 -5.21%

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