[WTHORSE] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 29.49%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 707,457 720,219 719,319 752,729 783,349 795,677 799,212 -7.78%
PBT 51,451 31,556 47,539 47,685 41,380 79,870 78,737 -24.63%
Tax -6,854 -9,254 -13,121 -13,468 -14,956 -16,641 -17,586 -46.55%
NP 44,597 22,302 34,418 34,217 26,424 63,229 61,151 -18.93%
-
NP to SH 44,597 22,302 34,418 34,217 26,424 63,229 61,151 -18.93%
-
Tax Rate 13.32% 29.33% 27.60% 28.24% 36.14% 20.84% 22.34% -
Total Cost 662,860 697,917 684,901 718,512 756,925 732,448 738,061 -6.89%
-
Net Worth 772,970 772,605 779,832 761,368 741,198 761,140 757,137 1.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 22,934 22,940 22,940 22,940 22,952 22,951 22,951 -0.04%
Div Payout % 51.43% 102.86% 66.65% 67.04% 86.86% 36.30% 37.53% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 772,970 772,605 779,832 761,368 741,198 761,140 757,137 1.38%
NOSH 229,368 229,942 229,362 229,327 229,473 229,259 229,435 -0.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.30% 3.10% 4.78% 4.55% 3.37% 7.95% 7.65% -
ROE 5.77% 2.89% 4.41% 4.49% 3.57% 8.31% 8.08% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 308.44 313.22 313.62 328.23 341.37 347.06 348.34 -7.76%
EPS 19.44 9.70 15.01 14.92 11.52 27.58 26.65 -18.91%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.37 3.36 3.40 3.32 3.23 3.32 3.30 1.40%
Adjusted Per Share Value based on latest NOSH - 229,327
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 321.57 327.37 326.96 342.15 356.07 361.67 363.28 -7.78%
EPS 20.27 10.14 15.64 15.55 12.01 28.74 27.80 -18.94%
DPS 10.42 10.43 10.43 10.43 10.43 10.43 10.43 -0.06%
NAPS 3.5135 3.5118 3.5447 3.4608 3.3691 3.4597 3.4415 1.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.04 2.15 2.20 2.29 2.16 2.40 2.22 -
P/RPS 0.66 0.69 0.70 0.70 0.63 0.69 0.64 2.06%
P/EPS 10.49 22.17 14.66 15.35 18.76 8.70 8.33 16.56%
EY 9.53 4.51 6.82 6.52 5.33 11.49 12.01 -14.25%
DY 4.90 4.65 4.55 4.37 4.63 4.17 4.50 5.82%
P/NAPS 0.61 0.64 0.65 0.69 0.67 0.72 0.67 -6.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 16/08/16 27/05/16 29/02/16 24/11/15 26/08/15 26/05/15 -
Price 2.00 2.16 2.25 2.17 2.39 2.20 2.27 -
P/RPS 0.65 0.69 0.72 0.66 0.70 0.63 0.65 0.00%
P/EPS 10.29 22.27 14.99 14.54 20.76 7.98 8.52 13.37%
EY 9.72 4.49 6.67 6.88 4.82 12.54 11.74 -11.79%
DY 5.00 4.63 4.44 4.61 4.18 4.55 4.41 8.70%
P/NAPS 0.59 0.64 0.66 0.65 0.74 0.66 0.69 -9.88%

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