[WTHORSE] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.26%
YoY- 13.6%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 795,677 799,212 765,200 739,177 696,104 672,126 646,814 14.85%
PBT 79,870 78,737 76,360 82,736 77,351 77,181 73,596 5.62%
Tax -16,641 -17,586 -17,124 -29,064 -27,776 -26,321 -25,415 -24.65%
NP 63,229 61,151 59,236 53,672 49,575 50,860 48,181 19.92%
-
NP to SH 63,229 61,151 59,236 53,672 49,575 50,860 48,181 19.92%
-
Tax Rate 20.84% 22.34% 22.43% 35.13% 35.91% 34.10% 34.53% -
Total Cost 732,448 738,061 705,964 685,505 646,529 621,266 598,633 14.43%
-
Net Worth 761,140 757,137 739,223 734,245 718,004 715,334 688,191 6.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 22,951 22,951 22,951 22,942 22,951 22,951 22,951 0.00%
Div Payout % 36.30% 37.53% 38.75% 42.75% 46.30% 45.13% 47.64% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 761,140 757,137 739,223 734,245 718,004 715,334 688,191 6.96%
NOSH 229,259 229,435 229,572 229,451 229,394 229,273 229,397 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.95% 7.65% 7.74% 7.26% 7.12% 7.57% 7.45% -
ROE 8.31% 8.08% 8.01% 7.31% 6.90% 7.11% 7.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 347.06 348.34 333.32 322.15 303.45 293.15 281.96 14.89%
EPS 27.58 26.65 25.80 23.39 21.61 22.18 21.00 19.98%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.32 3.30 3.22 3.20 3.13 3.12 3.00 7.01%
Adjusted Per Share Value based on latest NOSH - 229,451
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 331.53 333.01 318.83 307.99 290.04 280.05 269.51 14.84%
EPS 26.35 25.48 24.68 22.36 20.66 21.19 20.08 19.92%
DPS 9.56 9.56 9.56 9.56 9.56 9.56 9.56 0.00%
NAPS 3.1714 3.1547 3.0801 3.0594 2.9917 2.9806 2.8675 6.96%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.40 2.22 2.00 2.17 2.24 2.04 1.87 -
P/RPS 0.69 0.64 0.60 0.67 0.74 0.70 0.66 3.01%
P/EPS 8.70 8.33 7.75 9.28 10.36 9.20 8.90 -1.50%
EY 11.49 12.01 12.90 10.78 9.65 10.87 11.23 1.54%
DY 4.17 4.50 5.00 4.61 4.46 4.90 5.35 -15.34%
P/NAPS 0.72 0.67 0.62 0.68 0.72 0.65 0.62 10.51%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 27/02/15 26/11/14 28/08/14 29/05/14 28/02/14 -
Price 2.20 2.27 2.15 2.15 2.25 2.26 1.89 -
P/RPS 0.63 0.65 0.65 0.67 0.74 0.77 0.67 -4.03%
P/EPS 7.98 8.52 8.33 9.19 10.41 10.19 9.00 -7.72%
EY 12.54 11.74 12.00 10.88 9.61 9.82 11.11 8.43%
DY 4.55 4.41 4.65 4.65 4.44 4.42 5.29 -9.58%
P/NAPS 0.66 0.69 0.67 0.67 0.72 0.72 0.63 3.15%

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