[WTHORSE] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.56%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 765,200 739,177 696,104 672,126 646,814 606,008 607,125 16.63%
PBT 76,360 82,736 77,351 77,181 73,596 60,999 56,537 22.11%
Tax -17,124 -29,064 -27,776 -26,321 -25,415 -13,751 -12,635 22.39%
NP 59,236 53,672 49,575 50,860 48,181 47,248 43,902 22.03%
-
NP to SH 59,236 53,672 49,575 50,860 48,181 47,248 43,902 22.03%
-
Tax Rate 22.43% 35.13% 35.91% 34.10% 34.53% 22.54% 22.35% -
Total Cost 705,964 685,505 646,529 621,266 598,633 558,760 563,223 16.20%
-
Net Worth 739,223 734,245 718,004 715,334 688,191 698,076 685,906 5.10%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 22,951 22,942 22,951 22,951 22,951 22,963 22,972 -0.06%
Div Payout % 38.75% 42.75% 46.30% 45.13% 47.64% 48.60% 52.33% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 739,223 734,245 718,004 715,334 688,191 698,076 685,906 5.10%
NOSH 229,572 229,451 229,394 229,273 229,397 229,630 229,400 0.04%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.74% 7.26% 7.12% 7.57% 7.45% 7.80% 7.23% -
ROE 8.01% 7.31% 6.90% 7.11% 7.00% 6.77% 6.40% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 333.32 322.15 303.45 293.15 281.96 263.91 264.66 16.57%
EPS 25.80 23.39 21.61 22.18 21.00 20.58 19.14 21.95%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 3.22 3.20 3.13 3.12 3.00 3.04 2.99 5.05%
Adjusted Per Share Value based on latest NOSH - 229,273
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 347.82 335.99 316.41 305.51 294.01 275.46 275.97 16.63%
EPS 26.93 24.40 22.53 23.12 21.90 21.48 19.96 22.03%
DPS 10.43 10.43 10.43 10.43 10.43 10.44 10.44 -0.06%
NAPS 3.3601 3.3375 3.2637 3.2515 3.1281 3.1731 3.1178 5.10%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.00 2.17 2.24 2.04 1.87 1.80 1.71 -
P/RPS 0.60 0.67 0.74 0.70 0.66 0.68 0.65 -5.18%
P/EPS 7.75 9.28 10.36 9.20 8.90 8.75 8.94 -9.05%
EY 12.90 10.78 9.65 10.87 11.23 11.43 11.19 9.91%
DY 5.00 4.61 4.46 4.90 5.35 5.56 5.85 -9.91%
P/NAPS 0.62 0.68 0.72 0.65 0.62 0.59 0.57 5.74%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 26/11/14 28/08/14 29/05/14 28/02/14 20/11/13 23/08/13 -
Price 2.15 2.15 2.25 2.26 1.89 1.79 1.68 -
P/RPS 0.65 0.67 0.74 0.77 0.67 0.68 0.63 2.09%
P/EPS 8.33 9.19 10.41 10.19 9.00 8.70 8.78 -3.43%
EY 12.00 10.88 9.61 9.82 11.11 11.49 11.39 3.52%
DY 4.65 4.65 4.44 4.42 5.29 5.59 5.95 -15.11%
P/NAPS 0.67 0.67 0.72 0.72 0.63 0.59 0.56 12.66%

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