[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 135.54%
YoY- 132.48%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 399,556 417,384 419,060 399,553 332,913 386,882 471,520 -10.44%
PBT 5,176 14,776 37,208 26,521 -49,969 -41,960 -20,492 -
Tax -1,818 -50 204 -8,200 -1,586 -1,464 -352 198.49%
NP 3,357 14,726 37,412 18,321 -51,556 -43,424 -20,844 -
-
NP to SH 3,357 14,726 37,412 18,321 -51,556 -43,424 -20,844 -
-
Tax Rate 35.12% 0.34% -0.55% 30.92% - - - -
Total Cost 396,198 402,658 381,648 381,232 384,469 430,306 492,364 -13.47%
-
Net Worth 597,625 655,200 610,857 602,397 590,400 564,723 614,399 -1.82%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 8,821 14,400 26,463 6,768 - - - -
Div Payout % 262.74% 97.79% 70.73% 36.94% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 597,625 655,200 610,857 602,397 590,400 564,723 614,399 -1.82%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.84% 3.53% 8.93% 4.59% -15.49% -11.22% -4.42% -
ROE 0.56% 2.25% 6.12% 3.04% -8.73% -7.69% -3.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 181.18 173.91 190.03 177.09 138.71 169.90 196.47 -5.25%
EPS 1.52 6.68 16.96 8.12 -23.37 -19.06 -9.16 -
DPS 4.00 6.00 12.00 3.00 0.00 0.00 0.00 -
NAPS 2.71 2.73 2.77 2.67 2.46 2.48 2.56 3.86%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 181.62 189.72 190.48 181.62 151.32 175.86 214.33 -10.44%
EPS 1.53 6.69 17.01 8.33 -23.43 -19.74 -9.47 -
DPS 4.01 6.55 12.03 3.08 0.00 0.00 0.00 -
NAPS 2.7165 2.9782 2.7766 2.7382 2.6836 2.5669 2.7927 -1.82%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.60 0.645 0.685 0.635 0.715 0.68 0.63 -
P/RPS 0.33 0.37 0.36 0.36 0.52 0.40 0.32 2.07%
P/EPS 39.41 10.51 4.04 7.82 -3.33 -3.57 -7.25 -
EY 2.54 9.51 24.77 12.79 -30.04 -28.04 -13.79 -
DY 6.67 9.30 17.52 4.72 0.00 0.00 0.00 -
P/NAPS 0.22 0.24 0.25 0.24 0.29 0.27 0.25 -8.16%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 23/08/22 24/05/22 23/02/22 26/11/21 24/08/21 25/05/21 -
Price 0.615 0.66 0.65 0.65 0.665 0.725 0.615 -
P/RPS 0.34 0.38 0.34 0.37 0.48 0.43 0.31 6.34%
P/EPS 40.40 10.76 3.83 8.00 -3.10 -3.80 -7.08 -
EY 2.48 9.30 26.10 12.49 -32.30 -26.30 -14.12 -
DY 6.50 9.09 18.46 4.62 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.23 0.24 0.27 0.29 0.24 -2.79%

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