[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
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 648,314 642,129 668,038 695,158 707,457 720,219 719,319 -6.68%
PBT 31,909 27,989 20,623 37,595 51,451 31,556 47,539 -23.32%
Tax -6,930 -6,718 -7,208 -11,149 -6,854 -9,254 -13,121 -34.63%
NP 24,979 21,271 13,415 26,446 44,597 22,302 34,418 -19.22%
-
NP to SH 24,979 21,271 13,415 26,446 44,597 22,302 34,418 -19.22%
-
Tax Rate 21.72% 24.00% 34.95% 29.66% 13.32% 29.33% 27.60% -
Total Cost 623,335 620,858 654,623 668,712 662,860 697,917 684,901 -6.08%
-
Net Worth 776,025 771,736 771,736 768,004 772,970 772,605 779,832 -0.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 22,908 22,931 22,931 22,931 22,934 22,940 22,940 -0.09%
Div Payout % 91.71% 107.80% 170.94% 86.71% 51.43% 102.86% 66.65% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 776,025 771,736 771,736 768,004 772,970 772,605 779,832 -0.32%
NOSH 240,000 240,000 229,002 229,255 229,368 229,942 229,362 3.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.85% 3.31% 2.01% 3.80% 6.30% 3.10% 4.78% -
ROE 3.22% 2.76% 1.74% 3.44% 5.77% 2.89% 4.41% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 283.21 280.40 291.72 303.22 308.44 313.22 313.62 -6.56%
EPS 10.91 9.29 5.86 11.54 19.44 9.70 15.01 -19.14%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.39 3.37 3.37 3.35 3.37 3.36 3.40 -0.19%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 294.69 291.88 303.65 315.98 321.57 327.37 326.96 -6.68%
EPS 11.35 9.67 6.10 12.02 20.27 10.14 15.64 -19.22%
DPS 10.41 10.42 10.42 10.42 10.42 10.43 10.43 -0.12%
NAPS 3.5274 3.5079 3.5079 3.4909 3.5135 3.5118 3.5447 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 18.05 21.32 33.97 17.42 10.49 22.17 14.66 14.86%
EY 5.54 4.69 2.94 5.74 9.53 4.51 6.82 -12.92%
DY 5.08 5.05 5.03 4.98 4.90 4.65 4.55 7.61%
P/NAPS 0.58 0.59 0.59 0.60 0.61 0.64 0.65 -7.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 17.87 21.21 34.31 17.60 10.29 22.27 14.99 12.41%
EY 5.60 4.72 2.91 5.68 9.72 4.49 6.67 -10.99%
DY 5.13 5.08 4.98 4.93 5.00 4.63 4.44 10.09%
P/NAPS 0.58 0.58 0.60 0.61 0.59 0.64 0.66 -8.24%

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