[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -68.55%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 765,200 548,215 357,532 169,128 646,814 455,852 308,242 83.03%
PBT 76,359 61,094 40,257 20,162 73,596 51,955 36,503 63.34%
Tax -17,124 -16,024 -11,087 -5,007 -25,414 -12,374 -8,725 56.56%
NP 59,235 45,070 29,170 15,155 48,182 39,581 27,778 65.44%
-
NP to SH 59,235 45,070 29,170 15,155 48,182 39,581 27,778 65.44%
-
Tax Rate 22.43% 26.23% 27.54% 24.83% 34.53% 23.82% 23.90% -
Total Cost 705,965 503,145 328,362 153,973 598,632 416,271 280,464 84.73%
-
Net Worth 738,722 733,980 717,783 715,334 699,794 697,543 685,848 5.06%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 22,941 11,468 - - 22,944 11,472 - -
Div Payout % 38.73% 25.45% - - 47.62% 28.99% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 738,722 733,980 717,783 715,334 699,794 697,543 685,848 5.06%
NOSH 229,417 229,368 229,323 229,273 229,440 229,455 229,380 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.74% 8.22% 8.16% 8.96% 7.45% 8.68% 9.01% -
ROE 8.02% 6.14% 4.06% 2.12% 6.89% 5.67% 4.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 333.54 239.01 155.91 73.77 281.91 198.67 134.38 83.01%
EPS 25.82 19.65 12.72 6.61 21.00 17.25 12.11 65.42%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.22 3.20 3.13 3.12 3.05 3.04 2.99 5.05%
Adjusted Per Share Value based on latest NOSH - 229,273
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 347.82 249.19 162.51 76.88 294.01 207.21 140.11 83.03%
EPS 26.93 20.49 13.26 6.89 21.90 17.99 12.63 65.43%
DPS 10.43 5.21 0.00 0.00 10.43 5.21 0.00 -
NAPS 3.3578 3.3363 3.2627 3.2515 3.1809 3.1707 3.1175 5.06%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.00 2.17 2.24 2.04 1.87 1.80 1.71 -
P/RPS 0.60 0.91 1.44 2.77 0.66 0.91 1.27 -39.25%
P/EPS 7.75 11.04 17.61 30.86 8.90 10.43 14.12 -32.89%
EY 12.91 9.06 5.68 3.24 11.23 9.58 7.08 49.09%
DY 5.00 2.30 0.00 0.00 5.35 2.78 0.00 -
P/NAPS 0.62 0.68 0.72 0.65 0.61 0.59 0.57 5.74%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 29/05/14 28/02/14 20/11/13 23/08/13 -
Price 2.15 2.15 2.25 2.26 1.89 1.79 1.68 -
P/RPS 0.64 0.90 1.44 3.06 0.67 0.90 1.25 -35.92%
P/EPS 8.33 10.94 17.69 34.19 9.00 10.38 13.87 -28.75%
EY 12.01 9.14 5.65 2.92 11.11 9.64 7.21 40.38%
DY 4.65 2.33 0.00 0.00 5.29 2.79 0.00 -
P/NAPS 0.67 0.67 0.72 0.72 0.62 0.59 0.56 12.66%

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