[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -29.49%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 610,527 459,668 291,190 145,776 642,827 473,726 301,948 59.69%
PBT -28,422 -5,078 633 4,816 6,797 25,925 19,763 -
Tax 1,221 -365 -498 -1,003 -1,389 -5,574 -4,510 -
NP -27,201 -5,443 135 3,813 5,408 20,351 15,253 -
-
NP to SH -27,201 -5,443 135 3,813 5,408 20,351 15,253 -
-
Tax Rate - - 78.67% 20.83% 20.44% 21.50% 22.82% -
Total Cost 637,728 465,111 291,055 141,963 637,419 453,375 286,695 70.15%
-
Net Worth 722,399 733,822 777,600 748,489 746,233 776,025 771,736 -4.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 16,023 11,445 - -
Div Payout % - - - - 296.29% 56.24% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 722,399 733,822 777,600 748,489 746,233 776,025 771,736 -4.29%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.46% -1.18% 0.05% 2.62% 0.84% 4.30% 5.05% -
ROE -3.77% -0.74% 0.02% 0.51% 0.72% 2.62% 1.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 254.39 201.08 121.33 63.69 280.83 206.94 131.85 54.79%
EPS -11.91 -2.38 0.06 1.67 2.36 8.89 6.66 -
DPS 0.00 0.00 0.00 0.00 7.00 5.00 0.00 -
NAPS 3.01 3.21 3.24 3.27 3.26 3.39 3.37 -7.23%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 254.39 191.53 121.33 60.74 267.84 197.39 125.81 59.69%
EPS -11.91 -2.27 0.06 1.59 2.25 8.48 6.36 -
DPS 0.00 0.00 0.00 0.00 6.68 4.77 0.00 -
NAPS 3.01 3.0576 3.24 3.1187 3.1093 3.2334 3.2156 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.53 1.70 1.85 1.90 1.94 1.97 1.98 -
P/RPS 0.60 0.85 1.52 2.98 0.69 0.95 1.50 -45.62%
P/EPS -13.50 -71.40 3,288.89 114.06 82.11 22.16 29.73 -
EY -7.41 -1.40 0.03 0.88 1.22 4.51 3.36 -
DY 0.00 0.00 0.00 0.00 3.61 2.54 0.00 -
P/NAPS 0.51 0.53 0.57 0.58 0.60 0.58 0.59 -9.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 22/11/18 23/08/18 23/05/18 28/02/18 23/11/17 24/08/17 -
Price 1.33 1.60 1.75 1.86 1.94 1.95 1.97 -
P/RPS 0.52 0.80 1.44 2.92 0.69 0.94 1.49 -50.33%
P/EPS -11.73 -67.20 3,111.11 111.66 82.11 21.93 29.58 -
EY -8.52 -1.49 0.03 0.90 1.22 4.56 3.38 -
DY 0.00 0.00 0.00 0.00 3.61 2.56 0.00 -
P/NAPS 0.44 0.50 0.54 0.57 0.60 0.58 0.58 -16.77%

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