[WTHORSE] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[WTHORSE] WHITE HORSE BHD

Announcement Date

28-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -40.7%

YoY- -22.71%

Quarter Report

WTHORSE - 4Q 2016.pdf

Latest QR

Upcoming QR

WTHORSE's Result

WTHORSE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	648,314	642,129	668,038	695,158	707,457	720,219	719,319	-6.68%
YoY %	0.96%	-3.88%	-3.90%	-1.74%	-1.77%	0.13%	-	-
Horiz. %	90.13%	89.27%	92.87%	96.64%	98.35%	100.13%	100.00%	-
PBT	31,909	27,989	20,623	37,595	51,451	31,556	47,539	-23.32%
YoY %	14.01%	35.72%	-45.14%	-26.93%	63.05%	-33.62%	-	-
Horiz. %	67.12%	58.88%	43.38%	79.08%	108.23%	66.38%	100.00%	-
Tax	-6,930	-6,718	-7,208	-11,149	-6,854	-9,254	-13,121	-34.63%
YoY %	-3.16%	6.80%	35.35%	-62.66%	25.93%	29.47%	-	-
Horiz. %	52.82%	51.20%	54.93%	84.97%	52.24%	70.53%	100.00%	-
NP	24,979	21,271	13,415	26,446	44,597	22,302	34,418	-19.22%
YoY %	17.43%	58.56%	-49.27%	-40.70%	99.97%	-35.20%	-	-
Horiz. %	72.58%	61.80%	38.98%	76.84%	129.57%	64.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,979	21,271	13,415	26,446	44,597	22,302	34,418	-19.22%
YoY %	17.43%	58.56%	-49.27%	-40.70%	99.97%	-35.20%	-	-
Horiz. %	72.58%	61.80%	38.98%	76.84%	129.57%	64.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.72%	24.00%	34.95%	29.66%	13.32%	29.33%	27.60%	-
YoY %	-9.50%	-31.33%	17.84%	122.67%	-54.59%	6.27%	-	-
Horiz. %	78.70%	86.96%	126.63%	107.46%	48.26%	106.27%	100.00%	-
Total Cost	623,335	620,858	654,623	668,712	662,860	697,917	684,901	-6.08%
YoY %	0.40%	-5.16%	-2.11%	0.88%	-5.02%	1.90%	-	-
Horiz. %	91.01%	90.65%	95.58%	97.64%	96.78%	101.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	776,025	771,736	771,736	768,004	772,970	772,605	779,832	-0.32%
YoY %	0.56%	0.00%	0.49%	-0.64%	0.05%	-0.93%	-	-
Horiz. %	99.51%	98.96%	98.96%	98.48%	99.12%	99.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	22,908	22,931	22,931	22,931	22,934	22,940	22,940	-0.09%
YoY %	-0.10%	0.00%	0.00%	-0.01%	-0.03%	0.00%	-	-
Horiz. %	99.86%	99.96%	99.96%	99.96%	99.97%	100.00%	100.00%	-
Div Payout %	91.71%	107.80%	170.94%	86.71%	51.43%	102.86%	66.65%	-
YoY %	-14.93%	-36.94%	97.14%	68.60%	-50.00%	54.33%	-	-
Horiz. %	137.60%	161.74%	256.47%	130.10%	77.16%	154.33%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	776,025	771,736	771,736	768,004	772,970	772,605	779,832	-0.32%
YoY %	0.56%	0.00%	0.49%	-0.64%	0.05%	-0.93%	-	-
Horiz. %	99.51%	98.96%	98.96%	98.48%	99.12%	99.07%	100.00%	-
NOSH	240,000	240,000	229,002	229,255	229,368	229,942	229,362	3.06%
YoY %	0.00%	4.80%	-0.11%	-0.05%	-0.25%	0.25%	-	-
Horiz. %	104.64%	104.64%	99.84%	99.95%	100.00%	100.25%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	3.85%	3.31%	2.01%	3.80%	6.30%	3.10%	4.78%	-
YoY %	16.31%	64.68%	-47.11%	-39.68%	103.23%	-35.15%	-	-
Horiz. %	80.54%	69.25%	42.05%	79.50%	131.80%	64.85%	100.00%	-
ROE	3.22%	2.76%	1.74%	3.44%	5.77%	2.89%	4.41%	-
YoY %	16.67%	58.62%	-49.42%	-40.38%	99.65%	-34.47%	-	-
Horiz. %	73.02%	62.59%	39.46%	78.00%	130.84%	65.53%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	283.21	280.40	291.72	303.22	308.44	313.22	313.62	-6.56%
YoY %	1.00%	-3.88%	-3.79%	-1.69%	-1.53%	-0.13%	-	-
Horiz. %	90.30%	89.41%	93.02%	96.68%	98.35%	99.87%	100.00%	-
EPS	10.91	9.29	5.86	11.54	19.44	9.70	15.01	-19.14%
YoY %	17.44%	58.53%	-49.22%	-40.64%	100.41%	-35.38%	-	-
Horiz. %	72.68%	61.89%	39.04%	76.88%	129.51%	64.62%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.39	3.37	3.37	3.35	3.37	3.36	3.40	-0.19%
YoY %	0.59%	0.00%	0.60%	-0.59%	0.30%	-1.18%	-	-
Horiz. %	99.71%	99.12%	99.12%	98.53%	99.12%	98.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	270.13	267.55	278.35	289.65	294.77	300.09	299.72	-6.68%
YoY %	0.96%	-3.88%	-3.90%	-1.74%	-1.77%	0.12%	-	-
Horiz. %	90.13%	89.27%	92.87%	96.64%	98.35%	100.12%	100.00%	-
EPS	10.41	8.86	5.59	11.02	18.58	9.29	14.34	-19.21%
YoY %	17.49%	58.50%	-49.27%	-40.69%	100.00%	-35.22%	-	-
Horiz. %	72.59%	61.79%	38.98%	76.85%	129.57%	64.78%	100.00%	-
DPS	9.55	9.55	9.55	9.55	9.56	9.56	9.56	-0.06%
YoY %	0.00%	0.00%	0.00%	-0.10%	0.00%	0.00%	-	-
Horiz. %	99.90%	99.90%	99.90%	99.90%	100.00%	100.00%	100.00%	-
NAPS	3.2334	3.2156	3.2156	3.20	3.2207	3.2192	3.2493	-0.32%
YoY %	0.55%	0.00%	0.49%	-0.64%	0.05%	-0.93%	-	-
Horiz. %	99.51%	98.96%	98.96%	98.48%	99.12%	99.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.97	1.98	1.99	2.01	2.04	2.15	2.20	-
P/RPS	0.70	0.71	0.68	0.66	0.66	0.69	0.70	0.00%
YoY %	-1.41%	4.41%	3.03%	0.00%	-4.35%	-1.43%	-	-
Horiz. %	100.00%	101.43%	97.14%	94.29%	94.29%	98.57%	100.00%	-
P/EPS	18.05	21.32	33.97	17.42	10.49	22.17	14.66	14.86%
YoY %	-15.34%	-37.24%	95.01%	66.06%	-52.68%	51.23%	-	-
Horiz. %	123.12%	145.43%	231.72%	118.83%	71.56%	151.23%	100.00%	-
EY	5.54	4.69	2.94	5.74	9.53	4.51	6.82	-12.92%
YoY %	18.12%	59.52%	-48.78%	-39.77%	111.31%	-33.87%	-	-
Horiz. %	81.23%	68.77%	43.11%	84.16%	139.74%	66.13%	100.00%	-
DY	5.08	5.05	5.03	4.98	4.90	4.65	4.55	7.61%
YoY %	0.59%	0.40%	1.00%	1.63%	5.38%	2.20%	-	-
Horiz. %	111.65%	110.99%	110.55%	109.45%	107.69%	102.20%	100.00%	-
P/NAPS	0.58	0.59	0.59	0.60	0.61	0.64	0.65	-7.30%
YoY %	-1.69%	0.00%	-1.67%	-1.64%	-4.69%	-1.54%	-	-
Horiz. %	89.23%	90.77%	90.77%	92.31%	93.85%	98.46%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	24/08/17	26/05/17	28/02/17	24/11/16	16/08/16	27/05/16	-
Price	1.95	1.97	2.01	2.03	2.00	2.16	2.25	-
P/RPS	0.69	0.70	0.69	0.67	0.65	0.69	0.72	-2.79%
YoY %	-1.43%	1.45%	2.99%	3.08%	-5.80%	-4.17%	-	-
Horiz. %	95.83%	97.22%	95.83%	93.06%	90.28%	95.83%	100.00%	-
P/EPS	17.87	21.21	34.31	17.60	10.29	22.27	14.99	12.41%
YoY %	-15.75%	-38.18%	94.94%	71.04%	-53.79%	48.57%	-	-
Horiz. %	119.21%	141.49%	228.89%	117.41%	68.65%	148.57%	100.00%	-
EY	5.60	4.72	2.91	5.68	9.72	4.49	6.67	-10.99%
YoY %	18.64%	62.20%	-48.77%	-41.56%	116.48%	-32.68%	-	-
Horiz. %	83.96%	70.76%	43.63%	85.16%	145.73%	67.32%	100.00%	-
DY	5.13	5.08	4.98	4.93	5.00	4.63	4.44	10.09%
YoY %	0.98%	2.01%	1.01%	-1.40%	7.99%	4.28%	-	-
Horiz. %	115.54%	114.41%	112.16%	111.04%	112.61%	104.28%	100.00%	-
P/NAPS	0.58	0.58	0.60	0.61	0.59	0.64	0.66	-8.24%
YoY %	0.00%	-3.33%	-1.64%	3.39%	-7.81%	-3.03%	-	-
Horiz. %	87.88%	87.88%	90.91%	92.42%	89.39%	96.97%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos