[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -67.32%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 646,814 455,852 308,242 143,816 586,038 435,882 287,155 71.57%
PBT 73,596 51,955 36,503 16,577 48,772 39,728 28,738 86.86%
Tax -25,414 -12,374 -8,725 -4,101 -10,597 -9,221 -6,688 142.91%
NP 48,182 39,581 27,778 12,476 38,175 30,507 22,050 68.15%
-
NP to SH 48,182 39,581 27,778 12,476 38,175 30,507 22,050 68.15%
-
Tax Rate 34.53% 23.82% 23.90% 24.74% 21.73% 23.21% 23.27% -
Total Cost 598,632 416,271 280,464 131,340 547,863 405,375 265,105 71.86%
-
Net Worth 699,794 697,543 685,848 683,427 670,064 675,380 668,390 3.09%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 22,944 11,472 - - 22,947 11,486 - -
Div Payout % 47.62% 28.99% - - 60.11% 37.65% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 699,794 697,543 685,848 683,427 670,064 675,380 668,390 3.09%
NOSH 229,440 229,455 229,380 229,338 229,473 229,721 229,687 -0.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.45% 8.68% 9.01% 8.67% 6.51% 7.00% 7.68% -
ROE 6.89% 5.67% 4.05% 1.83% 5.70% 4.52% 3.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 281.91 198.67 134.38 62.71 255.38 189.74 125.02 71.70%
EPS 21.00 17.25 12.11 5.44 16.62 13.28 9.60 68.27%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.05 3.04 2.99 2.98 2.92 2.94 2.91 3.17%
Adjusted Per Share Value based on latest NOSH - 229,338
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 294.01 207.21 140.11 65.37 266.38 198.13 130.53 71.57%
EPS 21.90 17.99 12.63 5.67 17.35 13.87 10.02 68.17%
DPS 10.43 5.21 0.00 0.00 10.43 5.22 0.00 -
NAPS 3.1809 3.1707 3.1175 3.1065 3.0457 3.0699 3.0381 3.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.87 1.80 1.71 1.62 1.62 1.65 1.66 -
P/RPS 0.66 0.91 1.27 2.58 0.63 0.87 1.33 -37.24%
P/EPS 8.90 10.43 14.12 29.78 9.74 12.42 17.29 -35.69%
EY 11.23 9.58 7.08 3.36 10.27 8.05 5.78 55.51%
DY 5.35 2.78 0.00 0.00 6.17 3.03 0.00 -
P/NAPS 0.61 0.59 0.57 0.54 0.55 0.56 0.57 4.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 23/08/13 29/05/13 27/02/13 21/11/12 29/08/12 -
Price 1.89 1.79 1.68 1.70 1.61 1.65 1.67 -
P/RPS 0.67 0.90 1.25 2.71 0.63 0.87 1.34 -36.92%
P/EPS 9.00 10.38 13.87 31.25 9.68 12.42 17.40 -35.48%
EY 11.11 9.64 7.21 3.20 10.33 8.05 5.75 54.94%
DY 5.29 2.79 0.00 0.00 6.21 3.03 0.00 -
P/NAPS 0.62 0.59 0.56 0.57 0.55 0.56 0.57 5.74%

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