[WTHORSE] QoQ 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- 125.52%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 150,859 168,478 145,414 145,776 169,101 171,778 159,338 -3.57%
PBT -23,344 -5,711 -4,183 4,816 -19,128 6,162 14,342 -
Tax 1,586 133 505 -1,003 4,185 -1,064 -3,329 -
NP -21,758 -5,578 -3,678 3,813 -14,943 5,098 11,013 -
-
NP to SH -21,758 -5,578 -3,678 3,813 -14,943 5,098 11,013 -
-
Tax Rate - - - 20.83% - 17.27% 23.21% -
Total Cost 172,617 174,056 149,092 141,963 184,044 166,680 148,325 10.60%
-
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 - - - - 4,578 11,445 - -
Div Payout % - - - - 0.00% 224.52% - -
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 -14.42% -3.31% -2.53% 2.62% -8.84% 2.97% 6.91% -
ROE -3.01% -0.76% -0.47% 0.51% -2.00% 0.66% 1.43% -
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 62.86 73.70 60.59 63.69 73.87 75.04 69.58 -6.52%
EPS -9.52 -2.44 -1.61 1.67 -6.53 2.23 4.81 -
DPS 0.00 0.00 0.00 0.00 2.00 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 68.57 76.58 66.10 66.26 76.86 78.08 72.43 -3.57%
EPS -9.89 -2.54 -1.67 1.73 -6.79 2.32 5.01 -
DPS 0.00 0.00 0.00 0.00 2.08 5.20 0.00 -
NAPS 3.2836 3.3356 3.5345 3.4022 3.392 3.5274 3.5079 -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 2.43 2.31 3.05 2.98 2.63 2.63 2.85 -10.05%
P/EPS -16.88 -69.67 -120.72 114.06 -29.72 88.46 41.17 -
EY -5.93 -1.44 -0.83 0.88 -3.36 1.13 2.43 -
DY 0.00 0.00 0.00 0.00 1.03 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 2.12 2.17 2.89 2.92 2.63 2.60 2.83 -17.47%
P/EPS -14.67 -65.57 -114.19 111.66 -29.72 87.56 40.96 -
EY -6.82 -1.53 -0.88 0.90 -3.36 1.14 2.44 -
DY 0.00 0.00 0.00 0.00 1.03 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