[WTHORSE] QoQ 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- 76.2%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 216,985 190,683 188,404 169,128 190,962 147,610 164,426 20.25%
PBT 15,265 20,837 20,096 20,162 21,641 15,452 19,926 -16.23%
Tax -1,100 -4,937 -6,080 -5,007 -13,040 -3,649 -4,625 -61.51%
NP 14,165 15,900 14,016 15,155 8,601 11,803 15,301 -4.99%
-
NP to SH 14,165 15,900 14,016 15,155 8,601 11,803 15,301 -4.99%
-
Tax Rate 7.21% 23.69% 30.25% 24.83% 60.26% 23.62% 23.21% -
Total Cost 202,820 174,783 174,388 153,973 182,361 135,807 149,125 22.68%
-
Net Worth 739,223 734,245 718,004 715,334 688,191 698,076 685,906 5.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,478 11,472 - - 11,469 11,481 - -
Div Payout % 81.04% 72.15% - - 133.35% 97.28% - -
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 739,223 734,245 718,004 715,334 688,191 698,076 685,906 5.10%
NOSH 229,572 229,451 229,394 229,273 229,397 229,630 229,400 0.04%
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 6.53% 8.34% 7.44% 8.96% 4.50% 8.00% 9.31% -
ROE 1.92% 2.17% 1.95% 2.12% 1.25% 1.69% 2.23% -
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 94.52 83.10 82.13 73.77 83.25 64.28 71.68 20.18%
EPS 6.17 6.93 6.11 6.61 3.75 5.14 6.67 -5.04%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.22 3.20 3.13 3.12 3.00 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 90.41 79.45 78.50 70.47 79.57 61.50 68.51 20.25%
EPS 5.90 6.62 5.84 6.31 3.58 4.92 6.38 -5.06%
DPS 4.78 4.78 0.00 0.00 4.78 4.78 0.00 -
NAPS 3.0801 3.0594 2.9917 2.9806 2.8675 2.9087 2.8579 5.10%
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 2.12 2.61 2.73 2.77 2.25 2.80 2.39 -7.66%
P/EPS 32.41 31.32 36.66 30.86 49.87 35.02 25.64 16.85%
EY 3.09 3.19 2.73 3.24 2.01 2.86 3.90 -14.33%
DY 2.50 2.30 0.00 0.00 2.67 2.78 0.00 -
P/NAPS 0.62 0.68 0.72 0.65 0.62 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 2.27 2.59 2.74 3.06 2.27 2.78 2.34 -1.99%
P/EPS 34.85 31.03 36.82 34.19 50.41 34.82 25.19 24.08%
EY 2.87 3.22 2.72 2.92 1.98 2.87 3.97 -19.40%
DY 2.33 2.33 0.00 0.00 2.65 2.79 0.00 -
P/NAPS 0.67 0.67 0.72 0.72 0.63 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