[WTHORSE] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -34.25%
YoY- 39.48%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 414,804 386,438 399,553 391,246 453,264 432,927 410,043 0.77%
PBT 54,889 40,946 26,521 -51,455 -39,721 -46,083 -61,137 -
Tax -7,493 -8,061 -8,200 3,608 4,080 4,591 4,723 -
NP 47,396 32,885 18,321 -47,847 -35,641 -41,492 -56,414 -
-
NP to SH 47,396 32,885 18,321 -47,847 -35,641 -41,492 -56,414 -
-
Tax Rate 13.65% 19.69% 30.92% - - - - -
Total Cost 367,408 353,553 381,232 439,093 488,905 474,419 466,457 -14.74%
-
Net Worth 655,200 610,857 602,397 590,400 564,723 614,399 587,494 7.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 20,584 13,384 6,768 - - - - -
Div Payout % 43.43% 40.70% 36.94% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 655,200 610,857 602,397 590,400 564,723 614,399 587,494 7.56%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.43% 8.51% 4.59% -12.23% -7.86% -9.58% -13.76% -
ROE 7.23% 5.38% 3.04% -8.10% -6.31% -6.75% -9.60% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 172.84 175.23 177.09 163.02 199.05 180.39 180.07 -2.70%
EPS 19.75 14.91 8.12 -19.94 -15.65 -17.29 -24.77 -
DPS 8.58 6.07 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.77 2.67 2.46 2.48 2.56 2.58 3.85%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 188.55 175.65 181.62 177.84 206.03 196.79 186.38 0.77%
EPS 21.54 14.95 8.33 -21.75 -16.20 -18.86 -25.64 -
DPS 9.36 6.08 3.08 0.00 0.00 0.00 0.00 -
NAPS 2.9782 2.7766 2.7382 2.6836 2.5669 2.7927 2.6704 7.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.645 0.685 0.635 0.715 0.68 0.63 0.645 -
P/RPS 0.37 0.39 0.36 0.44 0.34 0.35 0.36 1.84%
P/EPS 3.27 4.59 7.82 -3.59 -4.34 -3.64 -2.60 -
EY 30.62 21.77 12.79 -27.88 -23.02 -27.44 -38.41 -
DY 13.30 8.86 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.24 0.29 0.27 0.25 0.25 -2.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 24/05/22 23/02/22 26/11/21 24/08/21 25/05/21 25/02/21 -
Price 0.66 0.65 0.65 0.665 0.725 0.615 0.66 -
P/RPS 0.38 0.37 0.37 0.41 0.36 0.34 0.37 1.79%
P/EPS 3.34 4.36 8.00 -3.34 -4.63 -3.56 -2.66 -
EY 29.92 22.94 12.49 -29.98 -21.59 -28.11 -37.54 -
DY 13.00 9.34 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.27 0.29 0.24 0.26 -5.21%

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