[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -12.39%
YoY- -22.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 631,634 603,896 570,440 695,158 694,789 710,998 678,920 -4.69%
PBT 34,566 39,526 21,684 37,595 39,841 55,278 89,572 -46.96%
Tax -7,432 -9,020 -4,724 -11,150 -9,657 -12,780 -20,488 -49.10%
NP 27,134 30,506 16,960 26,445 30,184 42,498 69,084 -46.33%
-
NP to SH 27,134 30,506 16,960 26,445 30,184 42,498 69,084 -46.33%
-
Tax Rate 21.50% 22.82% 21.79% 29.66% 24.24% 23.12% 22.87% -
Total Cost 604,500 573,390 553,480 668,713 664,605 668,500 609,836 -0.58%
-
Net Worth 776,025 771,736 771,736 768,004 772,970 771,021 779,832 -0.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 15,261 - - 22,925 15,291 - - -
Div Payout % 56.24% - - 86.69% 50.66% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 776,025 771,736 771,736 768,004 772,970 771,021 779,832 -0.32%
NOSH 240,000 240,000 240,000 240,000 240,000 229,470 229,362 3.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.30% 5.05% 2.97% 3.80% 4.34% 5.98% 10.18% -
ROE 3.50% 3.95% 2.20% 3.44% 3.90% 5.51% 8.86% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 275.92 263.71 249.10 303.22 302.91 309.84 296.00 -4.57%
EPS 11.85 13.32 7.40 11.80 13.16 18.52 30.12 -46.27%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 3.39 3.37 3.37 3.35 3.37 3.36 3.40 -0.19%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 287.11 274.50 259.29 315.98 315.81 323.18 308.60 -4.69%
EPS 12.33 13.87 7.71 12.02 13.72 19.32 31.40 -46.34%
DPS 6.94 0.00 0.00 10.42 6.95 0.00 0.00 -
NAPS 3.5274 3.5079 3.5079 3.4909 3.5135 3.5046 3.5447 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.97 1.98 1.99 2.01 2.04 2.15 2.20 -
P/RPS 0.71 0.75 0.80 0.66 0.67 0.69 0.74 -2.71%
P/EPS 16.62 14.86 26.87 17.42 15.50 11.61 7.30 72.97%
EY 6.02 6.73 3.72 5.74 6.45 8.61 13.69 -42.14%
DY 3.38 0.00 0.00 4.98 3.27 0.00 0.00 -
P/NAPS 0.58 0.59 0.59 0.60 0.61 0.64 0.65 -7.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 26/05/17 28/02/17 24/11/16 16/08/16 27/05/16 -
Price 1.95 1.97 2.01 2.03 2.00 2.16 2.25 -
P/RPS 0.71 0.75 0.81 0.67 0.66 0.70 0.76 -4.43%
P/EPS 16.45 14.79 27.14 17.60 15.20 11.66 7.47 69.18%
EY 6.08 6.76 3.68 5.68 6.58 8.57 13.39 -40.89%
DY 3.42 0.00 0.00 4.93 3.33 0.00 0.00 -
P/NAPS 0.58 0.58 0.60 0.61 0.59 0.64 0.66 -8.24%

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