[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 31.43%
YoY- 22.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 566,364 388,009 203,140 765,200 548,215 357,532 169,128 123.66%
PBT 26,115 43,768 22,539 76,359 61,094 40,257 20,162 18.80%
Tax -13,856 -10,604 -5,469 -17,124 -16,024 -11,087 -5,007 96.98%
NP 12,259 33,164 17,070 59,235 45,070 29,170 15,155 -13.17%
-
NP to SH 12,259 33,164 17,070 59,235 45,070 29,170 15,155 -13.17%
-
Tax Rate 53.06% 24.23% 24.26% 22.43% 26.23% 27.54% 24.83% -
Total Cost 554,105 354,845 186,070 705,965 503,145 328,362 153,973 134.65%
-
Net Worth 741,508 761,441 757,137 738,722 733,980 717,783 715,334 2.42%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 11,478 - - 22,941 11,468 - - -
Div Payout % 93.63% - - 38.73% 25.45% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 741,508 761,441 757,137 738,722 733,980 717,783 715,334 2.42%
NOSH 229,569 229,349 229,435 229,417 229,368 229,323 229,273 0.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.16% 8.55% 8.40% 7.74% 8.22% 8.16% 8.96% -
ROE 1.65% 4.36% 2.25% 8.02% 6.14% 4.06% 2.12% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 246.71 169.18 88.54 333.54 239.01 155.91 73.77 123.46%
EPS 5.34 14.46 7.44 25.82 19.65 12.72 6.61 -13.24%
DPS 5.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 3.23 3.32 3.30 3.22 3.20 3.13 3.12 2.33%
Adjusted Per Share Value based on latest NOSH - 229,572
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 235.99 161.67 84.64 318.83 228.42 148.97 70.47 123.66%
EPS 5.11 13.82 7.11 24.68 18.78 12.15 6.31 -13.10%
DPS 4.78 0.00 0.00 9.56 4.78 0.00 0.00 -
NAPS 3.0896 3.1727 3.1547 3.078 3.0583 2.9908 2.9806 2.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.16 2.40 2.22 2.00 2.17 2.24 2.04 -
P/RPS 0.88 1.42 2.51 0.60 0.91 1.44 2.77 -53.40%
P/EPS 40.45 16.60 29.84 7.75 11.04 17.61 30.86 19.75%
EY 2.47 6.02 3.35 12.91 9.06 5.68 3.24 -16.53%
DY 2.31 0.00 0.00 5.00 2.30 0.00 0.00 -
P/NAPS 0.67 0.72 0.67 0.62 0.68 0.72 0.65 2.03%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 26/05/15 27/02/15 26/11/14 28/08/14 29/05/14 -
Price 2.39 2.20 2.27 2.15 2.15 2.25 2.26 -
P/RPS 0.97 1.30 2.56 0.64 0.90 1.44 3.06 -53.47%
P/EPS 44.76 15.21 30.51 8.33 10.94 17.69 34.19 19.65%
EY 2.23 6.57 3.28 12.01 9.14 5.65 2.92 -16.43%
DY 2.09 0.00 0.00 4.65 2.33 0.00 0.00 -
P/NAPS 0.74 0.66 0.69 0.67 0.67 0.72 0.72 1.84%

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