[WTHORSE] QoQ Cumulative 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- -78.09%
YoY- 18.14%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 208,692 104,765 399,553 249,685 193,441 117,880 410,043 -36.33%
PBT 7,388 9,302 26,521 -37,477 -20,980 -5,123 -61,137 -
Tax -25 51 -8,200 -1,190 -732 -88 4,723 -
NP 7,363 9,353 18,321 -38,667 -21,712 -5,211 -56,414 -
-
NP to SH 7,363 9,353 18,321 -38,667 -21,712 -5,211 -56,414 -
-
Tax Rate 0.34% -0.55% 30.92% - - - - -
Total Cost 201,329 95,412 381,232 288,352 215,153 123,091 466,457 -42.97%
-
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 7,200 6,615 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 1.12% 1.53% 3.04% -6.55% -3.84% -0.85% -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 86.96 47.51 177.09 104.04 84.95 49.12 180.07 -38.52%
EPS 3.34 4.24 8.12 -17.53 -9.53 -2.29 -24.77 -
DPS 3.00 3.00 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 94.86 47.62 181.62 113.49 87.93 53.58 186.38 -36.33%
EPS 3.35 4.25 8.33 -17.58 -9.87 -2.37 -25.64 -
DPS 3.27 3.01 3.08 0.00 0.00 0.00 0.00 -
NAPS 2.9782 2.7766 2.7382 2.6836 2.5669 2.7927 2.6704 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 0.74 1.44 0.36 0.69 0.80 1.28 0.36 61.87%
P/EPS 21.02 16.15 7.82 -4.44 -7.13 -29.02 -2.60 -
EY 4.76 6.19 12.79 -22.53 -14.02 -3.45 -38.41 -
DY 4.65 4.38 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 0.76 1.37 0.37 0.64 0.85 1.25 0.37 61.80%
P/EPS 21.51 15.33 8.00 -4.13 -7.60 -28.32 -2.66 -
EY 4.65 6.52 12.49 -24.23 -13.15 -3.53 -37.54 -
DY 4.55 4.62 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