[WTHORSE] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 14.1%
YoY- 59.39%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 386,438 399,553 391,246 453,264 432,927 410,043 414,146 -4.51%
PBT 40,946 26,521 -51,455 -39,721 -46,083 -61,137 -77,193 -
Tax -8,061 -8,200 3,608 4,080 4,591 4,723 -1,869 165.19%
NP 32,885 18,321 -47,847 -35,641 -41,492 -56,414 -79,062 -
-
NP to SH 32,885 18,321 -47,847 -35,641 -41,492 -56,414 -79,062 -
-
Tax Rate 19.69% 30.92% - - - - - -
Total Cost 353,553 381,232 439,093 488,905 474,419 466,457 493,208 -19.91%
-
Net Worth 610,857 602,397 590,400 564,723 614,399 587,494 626,399 -1.66%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 13,384 6,768 - - - - - -
Div Payout % 40.70% 36.94% - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 610,857 602,397 590,400 564,723 614,399 587,494 626,399 -1.66%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 8.51% 4.59% -12.23% -7.86% -9.58% -13.76% -19.09% -
ROE 5.38% 3.04% -8.10% -6.31% -6.75% -9.60% -12.62% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 175.23 177.09 163.02 199.05 180.39 180.07 172.56 1.02%
EPS 14.91 8.12 -19.94 -15.65 -17.29 -24.77 -32.94 -
DPS 6.07 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.67 2.46 2.48 2.56 2.58 2.61 4.04%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 175.65 181.62 177.84 206.03 196.79 186.38 188.25 -4.51%
EPS 14.95 8.33 -21.75 -16.20 -18.86 -25.64 -35.94 -
DPS 6.08 3.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7766 2.7382 2.6836 2.5669 2.7927 2.6704 2.8473 -1.66%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.685 0.635 0.715 0.68 0.63 0.645 0.61 -
P/RPS 0.39 0.36 0.44 0.34 0.35 0.36 0.35 7.48%
P/EPS 4.59 7.82 -3.59 -4.34 -3.64 -2.60 -1.85 -
EY 21.77 12.79 -27.88 -23.02 -27.44 -38.41 -54.00 -
DY 8.86 4.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.29 0.27 0.25 0.25 0.23 5.72%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 23/02/22 26/11/21 24/08/21 25/05/21 25/02/21 20/11/20 -
Price 0.65 0.65 0.665 0.725 0.615 0.66 0.67 -
P/RPS 0.37 0.37 0.41 0.36 0.34 0.37 0.39 -3.45%
P/EPS 4.36 8.00 -3.34 -4.63 -3.56 -2.66 -2.03 -
EY 22.94 12.49 -29.98 -21.59 -28.11 -37.54 -49.17 -
DY 9.34 4.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.27 0.29 0.24 0.26 0.26 -7.85%

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