[WTHORSE] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
16-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -35.2%
YoY- -64.73%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 668,038 695,158 707,457 720,219 719,319 752,729 783,349 -10.06%
PBT 20,623 37,595 51,451 31,556 47,539 47,685 41,380 -37.11%
Tax -7,208 -11,149 -6,854 -9,254 -13,121 -13,468 -14,956 -38.50%
NP 13,415 26,446 44,597 22,302 34,418 34,217 26,424 -36.33%
-
NP to SH 13,415 26,446 44,597 22,302 34,418 34,217 26,424 -36.33%
-
Tax Rate 34.95% 29.66% 13.32% 29.33% 27.60% 28.24% 36.14% -
Total Cost 654,623 668,712 662,860 697,917 684,901 718,512 756,925 -9.21%
-
Net Worth 771,736 768,004 772,970 772,605 779,832 761,368 741,198 2.72%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 22,931 22,931 22,934 22,940 22,940 22,940 22,952 -0.06%
Div Payout % 170.94% 86.71% 51.43% 102.86% 66.65% 67.04% 86.86% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 771,736 768,004 772,970 772,605 779,832 761,368 741,198 2.72%
NOSH 229,002 229,255 229,368 229,942 229,362 229,327 229,473 -0.13%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.01% 3.80% 6.30% 3.10% 4.78% 4.55% 3.37% -
ROE 1.74% 3.44% 5.77% 2.89% 4.41% 4.49% 3.57% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 291.72 303.22 308.44 313.22 313.62 328.23 341.37 -9.93%
EPS 5.86 11.54 19.44 9.70 15.01 14.92 11.52 -36.25%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.37 3.35 3.37 3.36 3.40 3.32 3.23 2.86%
Adjusted Per Share Value based on latest NOSH - 229,942
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 303.65 315.98 321.57 327.37 326.96 342.15 356.07 -10.06%
EPS 6.10 12.02 20.27 10.14 15.64 15.55 12.01 -36.31%
DPS 10.42 10.42 10.42 10.43 10.43 10.43 10.43 -0.06%
NAPS 3.5079 3.4909 3.5135 3.5118 3.5447 3.4608 3.3691 2.72%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.99 2.01 2.04 2.15 2.20 2.29 2.16 -
P/RPS 0.68 0.66 0.66 0.69 0.70 0.70 0.63 5.21%
P/EPS 33.97 17.42 10.49 22.17 14.66 15.35 18.76 48.50%
EY 2.94 5.74 9.53 4.51 6.82 6.52 5.33 -32.71%
DY 5.03 4.98 4.90 4.65 4.55 4.37 4.63 5.67%
P/NAPS 0.59 0.60 0.61 0.64 0.65 0.69 0.67 -8.12%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 28/02/17 24/11/16 16/08/16 27/05/16 29/02/16 24/11/15 -
Price 2.01 2.03 2.00 2.16 2.25 2.17 2.39 -
P/RPS 0.69 0.67 0.65 0.69 0.72 0.66 0.70 -0.95%
P/EPS 34.31 17.60 10.29 22.27 14.99 14.54 20.76 39.74%
EY 2.91 5.68 9.72 4.49 6.67 6.88 4.82 -28.54%
DY 4.98 4.93 5.00 4.63 4.44 4.61 4.18 12.37%
P/NAPS 0.60 0.61 0.59 0.64 0.66 0.65 0.74 -13.03%

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