[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -71.18%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 752,729 566,364 388,009 203,140 765,200 548,215 357,532 64.04%
PBT 47,685 26,115 43,768 22,539 76,359 61,094 40,257 11.91%
Tax -13,468 -13,856 -10,604 -5,469 -17,124 -16,024 -11,087 13.80%
NP 34,217 12,259 33,164 17,070 59,235 45,070 29,170 11.19%
-
NP to SH 34,217 12,259 33,164 17,070 59,235 45,070 29,170 11.19%
-
Tax Rate 28.24% 53.06% 24.23% 24.26% 22.43% 26.23% 27.54% -
Total Cost 718,512 554,105 354,845 186,070 705,965 503,145 328,362 68.30%
-
Net Worth 761,632 741,508 761,441 757,137 738,722 733,980 717,783 4.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 22,940 11,478 - - 22,941 11,468 - -
Div Payout % 67.04% 93.63% - - 38.73% 25.45% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 761,632 741,508 761,441 757,137 738,722 733,980 717,783 4.02%
NOSH 229,407 229,569 229,349 229,435 229,417 229,368 229,323 0.02%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.55% 2.16% 8.55% 8.40% 7.74% 8.22% 8.16% -
ROE 4.49% 1.65% 4.36% 2.25% 8.02% 6.14% 4.06% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 328.12 246.71 169.18 88.54 333.54 239.01 155.91 64.00%
EPS 14.92 5.34 14.46 7.44 25.82 19.65 12.72 11.18%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.32 3.23 3.32 3.30 3.22 3.20 3.13 3.99%
Adjusted Per Share Value based on latest NOSH - 229,435
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 313.64 235.99 161.67 84.64 318.83 228.42 148.97 64.04%
EPS 14.26 5.11 13.82 7.11 24.68 18.78 12.15 11.23%
DPS 9.56 4.78 0.00 0.00 9.56 4.78 0.00 -
NAPS 3.1735 3.0896 3.1727 3.1547 3.078 3.0583 2.9908 4.02%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.29 2.16 2.40 2.22 2.00 2.17 2.24 -
P/RPS 0.70 0.88 1.42 2.51 0.60 0.91 1.44 -38.09%
P/EPS 15.35 40.45 16.60 29.84 7.75 11.04 17.61 -8.72%
EY 6.51 2.47 6.02 3.35 12.91 9.06 5.68 9.49%
DY 4.37 2.31 0.00 0.00 5.00 2.30 0.00 -
P/NAPS 0.69 0.67 0.72 0.67 0.62 0.68 0.72 -2.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 26/08/15 26/05/15 27/02/15 26/11/14 28/08/14 -
Price 2.17 2.39 2.20 2.27 2.15 2.15 2.25 -
P/RPS 0.66 0.97 1.30 2.56 0.64 0.90 1.44 -40.46%
P/EPS 14.55 44.76 15.21 30.51 8.33 10.94 17.69 -12.18%
EY 6.87 2.23 6.57 3.28 12.01 9.14 5.65 13.88%
DY 4.61 2.09 0.00 0.00 4.65 2.33 0.00 -
P/NAPS 0.65 0.74 0.66 0.69 0.67 0.67 0.72 -6.57%

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