[WTHORSE] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 25.55%
YoY- 224.37%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 386,907 392,299 413,350 449,535 414,804 386,438 399,553 -2.12%
PBT -30,794 -21,099 6,527 67,880 54,889 40,946 26,521 -
Tax -5,912 -5,818 -5,676 -8,374 -7,493 -8,061 -8,200 -19.64%
NP -36,706 -26,917 851 59,506 47,396 32,885 18,321 -
-
NP to SH -36,706 -26,917 851 59,506 47,396 32,885 18,321 -
-
Tax Rate - - 86.96% 12.34% 13.65% 19.69% 30.92% -
Total Cost 423,613 419,216 412,499 390,029 367,408 353,553 381,232 7.30%
-
Net Worth 616,799 628,799 595,420 597,625 655,200 610,857 602,397 1.59%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 7,200 13,815 20,584 20,584 13,384 6,768 -
Div Payout % - 0.00% 1,623.48% 34.59% 43.43% 40.70% 36.94% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 616,799 628,799 595,420 597,625 655,200 610,857 602,397 1.59%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -9.49% -6.86% 0.21% 13.24% 11.43% 8.51% 4.59% -
ROE -5.95% -4.28% 0.14% 9.96% 7.23% 5.38% 3.04% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 161.21 163.46 187.44 203.85 172.84 175.23 177.09 -6.08%
EPS -15.29 -11.22 0.39 26.98 19.75 14.91 8.12 -
DPS 0.00 3.00 6.26 9.33 8.58 6.07 3.00 -
NAPS 2.57 2.62 2.70 2.71 2.73 2.77 2.67 -2.51%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 161.21 163.46 172.23 187.31 172.84 161.02 166.48 -2.12%
EPS -15.29 -11.22 0.35 24.79 19.75 13.70 7.63 -
DPS 0.00 3.00 5.76 8.58 8.58 5.58 2.82 -
NAPS 2.57 2.62 2.4809 2.4901 2.73 2.5452 2.51 1.59%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.595 0.60 0.61 0.60 0.645 0.685 0.635 -
P/RPS 0.37 0.37 0.33 0.29 0.37 0.39 0.36 1.84%
P/EPS -3.89 -5.35 158.07 2.22 3.27 4.59 7.82 -
EY -25.70 -18.69 0.63 44.97 30.62 21.77 12.79 -
DY 0.00 5.00 10.27 15.56 13.30 8.86 4.72 -
P/NAPS 0.23 0.23 0.23 0.22 0.24 0.25 0.24 -2.80%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 25/05/23 28/02/23 21/11/22 23/08/22 24/05/22 23/02/22 -
Price 0.61 0.60 0.61 0.615 0.66 0.65 0.65 -
P/RPS 0.38 0.37 0.33 0.30 0.38 0.37 0.37 1.79%
P/EPS -3.99 -5.35 158.07 2.28 3.34 4.36 8.00 -
EY -25.07 -18.69 0.63 43.88 29.92 22.94 12.49 -
DY 0.00 5.00 10.27 15.18 13.00 9.34 4.62 -
P/NAPS 0.24 0.23 0.23 0.23 0.24 0.23 0.24 0.00%

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