[WTHORSE] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 58.56%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 645,993 642,827 648,314 642,129 668,038 695,158 707,457 -5.88%
PBT 6,192 6,797 31,909 27,989 20,623 37,595 51,451 -75.65%
Tax -1,211 -1,389 -6,930 -6,718 -7,208 -11,149 -6,854 -68.54%
NP 4,981 5,408 24,979 21,271 13,415 26,446 44,597 -76.83%
-
NP to SH 4,981 5,408 24,979 21,271 13,415 26,446 44,597 -76.83%
-
Tax Rate 19.56% 20.44% 21.72% 24.00% 34.95% 29.66% 13.32% -
Total Cost 641,012 637,419 623,335 620,858 654,623 668,712 662,860 -2.21%
-
Net Worth 748,489 746,233 776,025 771,736 771,736 768,004 772,970 -2.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 16,023 16,023 22,908 22,931 22,931 22,931 22,934 -21.28%
Div Payout % 321.70% 296.30% 91.71% 107.80% 170.94% 86.71% 51.43% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 748,489 746,233 776,025 771,736 771,736 768,004 772,970 -2.12%
NOSH 240,000 240,000 240,000 240,000 229,002 229,255 229,368 3.06%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.77% 0.84% 3.85% 3.31% 2.01% 3.80% 6.30% -
ROE 0.67% 0.72% 3.22% 2.76% 1.74% 3.44% 5.77% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 282.22 280.83 283.21 280.40 291.72 303.22 308.44 -5.75%
EPS 2.18 2.36 10.91 9.29 5.86 11.54 19.44 -76.77%
DPS 7.00 7.00 10.00 10.00 10.00 10.00 10.00 -21.17%
NAPS 3.27 3.26 3.39 3.37 3.37 3.35 3.37 -1.98%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 269.16 267.84 270.13 267.55 278.35 289.65 294.77 -5.88%
EPS 2.08 2.25 10.41 8.86 5.59 11.02 18.58 -76.80%
DPS 6.68 6.68 9.55 9.55 9.55 9.55 9.56 -21.27%
NAPS 3.1187 3.1093 3.2334 3.2156 3.2156 3.20 3.2207 -2.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.90 1.94 1.97 1.98 1.99 2.01 2.04 -
P/RPS 0.67 0.69 0.70 0.71 0.68 0.66 0.66 1.00%
P/EPS 87.31 82.11 18.05 21.32 33.97 17.42 10.49 311.23%
EY 1.15 1.22 5.54 4.69 2.94 5.74 9.53 -75.61%
DY 3.68 3.61 5.08 5.05 5.03 4.98 4.90 -17.39%
P/NAPS 0.58 0.60 0.58 0.59 0.59 0.60 0.61 -3.30%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 23/11/17 24/08/17 26/05/17 28/02/17 24/11/16 -
Price 1.86 1.94 1.95 1.97 2.01 2.03 2.00 -
P/RPS 0.66 0.69 0.69 0.70 0.69 0.67 0.65 1.02%
P/EPS 85.47 82.11 17.87 21.21 34.31 17.60 10.29 310.66%
EY 1.17 1.22 5.60 4.72 2.91 5.68 9.72 -75.65%
DY 3.76 3.61 5.13 5.08 4.98 4.93 5.00 -17.31%
P/NAPS 0.57 0.60 0.58 0.58 0.60 0.61 0.59 -2.27%

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