[WTHORSE] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -35.87%
YoY- -75.45%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 642,827 631,634 603,896 570,440 695,158 694,789 710,998 -6.48%
PBT 6,797 34,566 39,526 21,684 37,595 39,841 55,278 -75.17%
Tax -1,389 -7,432 -9,020 -4,724 -11,150 -9,657 -12,780 -77.13%
NP 5,408 27,134 30,506 16,960 26,445 30,184 42,498 -74.60%
-
NP to SH 5,408 27,134 30,506 16,960 26,445 30,184 42,498 -74.60%
-
Tax Rate 20.44% 21.50% 22.82% 21.79% 29.66% 24.24% 23.12% -
Total Cost 637,419 604,500 573,390 553,480 668,713 664,605 668,500 -3.11%
-
Net Worth 746,233 776,025 771,736 771,736 768,004 772,970 771,021 -2.14%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,023 15,261 - - 22,925 15,291 - -
Div Payout % 296.29% 56.24% - - 86.69% 50.66% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 746,233 776,025 771,736 771,736 768,004 772,970 771,021 -2.14%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 229,470 3.02%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.84% 4.30% 5.05% 2.97% 3.80% 4.34% 5.98% -
ROE 0.72% 3.50% 3.95% 2.20% 3.44% 3.90% 5.51% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 280.83 275.92 263.71 249.10 303.22 302.91 309.84 -6.32%
EPS 2.36 11.85 13.32 7.40 11.80 13.16 18.52 -74.58%
DPS 7.00 6.67 0.00 0.00 10.00 6.67 0.00 -
NAPS 3.26 3.39 3.37 3.37 3.35 3.37 3.36 -1.98%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 267.84 263.18 251.62 237.68 289.65 289.50 296.25 -6.48%
EPS 2.25 11.31 12.71 7.07 11.02 12.58 17.71 -74.63%
DPS 6.68 6.36 0.00 0.00 9.55 6.37 0.00 -
NAPS 3.1093 3.2334 3.2156 3.2156 3.20 3.2207 3.2126 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.94 1.97 1.98 1.99 2.01 2.04 2.15 -
P/RPS 0.69 0.71 0.75 0.80 0.66 0.67 0.69 0.00%
P/EPS 82.11 16.62 14.86 26.87 17.42 15.50 11.61 267.13%
EY 1.22 6.02 6.73 3.72 5.74 6.45 8.61 -72.72%
DY 3.61 3.38 0.00 0.00 4.98 3.27 0.00 -
P/NAPS 0.60 0.58 0.59 0.59 0.60 0.61 0.64 -4.20%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 24/08/17 26/05/17 28/02/17 24/11/16 16/08/16 -
Price 1.94 1.95 1.97 2.01 2.03 2.00 2.16 -
P/RPS 0.69 0.71 0.75 0.81 0.67 0.66 0.70 -0.95%
P/EPS 82.11 16.45 14.79 27.14 17.60 15.20 11.66 266.08%
EY 1.22 6.08 6.76 3.68 5.68 6.58 8.57 -72.63%
DY 3.61 3.42 0.00 0.00 4.93 3.33 0.00 -
P/NAPS 0.60 0.58 0.58 0.60 0.61 0.59 0.64 -4.20%

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