[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 42.49%
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 357,532 169,128 646,814 455,852 308,242 143,816 586,038 -28.13%
PBT 40,257 20,162 73,596 51,955 36,503 16,577 48,772 -12.03%
Tax -11,087 -5,007 -25,414 -12,374 -8,725 -4,101 -10,597 3.06%
NP 29,170 15,155 48,182 39,581 27,778 12,476 38,175 -16.46%
-
NP to SH 29,170 15,155 48,182 39,581 27,778 12,476 38,175 -16.46%
-
Tax Rate 27.54% 24.83% 34.53% 23.82% 23.90% 24.74% 21.73% -
Total Cost 328,362 153,973 598,632 416,271 280,464 131,340 547,863 -28.98%
-
Net Worth 717,783 715,334 699,794 697,543 685,848 683,427 670,064 4.70%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 22,944 11,472 - - 22,947 -
Div Payout % - - 47.62% 28.99% - - 60.11% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 717,783 715,334 699,794 697,543 685,848 683,427 670,064 4.70%
NOSH 229,323 229,273 229,440 229,455 229,380 229,338 229,473 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.16% 8.96% 7.45% 8.68% 9.01% 8.67% 6.51% -
ROE 4.06% 2.12% 6.89% 5.67% 4.05% 1.83% 5.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 155.91 73.77 281.91 198.67 134.38 62.71 255.38 -28.09%
EPS 12.72 6.61 21.00 17.25 12.11 5.44 16.62 -16.37%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 10.00 -
NAPS 3.13 3.12 3.05 3.04 2.99 2.98 2.92 4.75%
Adjusted Per Share Value based on latest NOSH - 229,630
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 162.51 76.88 294.01 207.21 140.11 65.37 266.38 -28.13%
EPS 13.26 6.89 21.90 17.99 12.63 5.67 17.35 -16.44%
DPS 0.00 0.00 10.43 5.21 0.00 0.00 10.43 -
NAPS 3.2627 3.2515 3.1809 3.1707 3.1175 3.1065 3.0457 4.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.24 2.04 1.87 1.80 1.71 1.62 1.62 -
P/RPS 1.44 2.77 0.66 0.91 1.27 2.58 0.63 73.78%
P/EPS 17.61 30.86 8.90 10.43 14.12 29.78 9.74 48.57%
EY 5.68 3.24 11.23 9.58 7.08 3.36 10.27 -32.69%
DY 0.00 0.00 5.35 2.78 0.00 0.00 6.17 -
P/NAPS 0.72 0.65 0.61 0.59 0.57 0.54 0.55 19.72%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 20/11/13 23/08/13 29/05/13 27/02/13 -
Price 2.25 2.26 1.89 1.79 1.68 1.70 1.61 -
P/RPS 1.44 3.06 0.67 0.90 1.25 2.71 0.63 73.78%
P/EPS 17.69 34.19 9.00 10.38 13.87 31.25 9.68 49.64%
EY 5.65 2.92 11.11 9.64 7.21 3.20 10.33 -33.19%
DY 0.00 0.00 5.29 2.79 0.00 0.00 6.21 -
P/NAPS 0.72 0.72 0.62 0.59 0.56 0.57 0.55 19.72%

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