[WTHORSE] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -22.86%
YoY- 39.56%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 188,404 169,128 190,962 147,610 164,426 143,816 150,156 16.38%
PBT 20,096 20,162 21,641 15,452 19,926 16,577 9,044 70.53%
Tax -6,080 -5,007 -13,040 -3,649 -4,625 -4,101 -1,376 170.00%
NP 14,016 15,155 8,601 11,803 15,301 12,476 7,668 49.66%
-
NP to SH 14,016 15,155 8,601 11,803 15,301 12,476 7,668 49.66%
-
Tax Rate 30.25% 24.83% 60.26% 23.62% 23.21% 24.74% 15.21% -
Total Cost 174,388 153,973 182,361 135,807 149,125 131,340 142,488 14.45%
-
Net Worth 718,004 715,334 688,191 698,076 685,906 683,427 459,274 34.81%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 11,469 11,481 - - 11,481 -
Div Payout % - - 133.35% 97.28% - - 149.74% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 718,004 715,334 688,191 698,076 685,906 683,427 459,274 34.81%
NOSH 229,394 229,273 229,397 229,630 229,400 229,338 229,637 -0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.44% 8.96% 4.50% 8.00% 9.31% 8.67% 5.11% -
ROE 1.95% 2.12% 1.25% 1.69% 2.23% 1.83% 1.67% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.13 73.77 83.25 64.28 71.68 62.71 65.39 16.45%
EPS 6.11 6.61 3.75 5.14 6.67 5.44 3.34 49.74%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 3.13 3.12 3.00 3.04 2.99 2.98 2.00 34.90%
Adjusted Per Share Value based on latest NOSH - 229,630
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 78.50 70.47 79.57 61.50 68.51 59.92 62.57 16.37%
EPS 5.84 6.31 3.58 4.92 6.38 5.20 3.20 49.50%
DPS 0.00 0.00 4.78 4.78 0.00 0.00 4.78 -
NAPS 2.9917 2.9806 2.8675 2.9087 2.8579 2.8476 1.9136 34.81%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.24 2.04 1.87 1.80 1.71 1.62 1.62 -
P/RPS 2.73 2.77 2.25 2.80 2.39 2.58 2.48 6.63%
P/EPS 36.66 30.86 49.87 35.02 25.64 29.78 48.51 -17.07%
EY 2.73 3.24 2.01 2.86 3.90 3.36 2.06 20.71%
DY 0.00 0.00 2.67 2.78 0.00 0.00 3.09 -
P/NAPS 0.72 0.65 0.62 0.59 0.57 0.54 0.81 -7.57%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 20/11/13 23/08/13 29/05/13 27/02/13 -
Price 2.25 2.26 1.89 1.79 1.68 1.70 1.61 -
P/RPS 2.74 3.06 2.27 2.78 2.34 2.71 2.46 7.47%
P/EPS 36.82 34.19 50.41 34.82 25.19 31.25 48.22 -16.49%
EY 2.72 2.92 1.98 2.87 3.97 3.20 2.07 20.02%
DY 0.00 0.00 2.65 2.79 0.00 0.00 3.11 -
P/NAPS 0.72 0.72 0.63 0.59 0.56 0.57 0.81 -7.57%

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