[WTHORSE] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[WTHORSE] WHITE HORSE BHD

Announcement Date

23-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -7.9%

YoY- -62.87%

Quarter Report

WhiteHorse-1Q2018.pdf

Latest QR

Upcoming QR

WTHORSE's Result

WTHORSE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	610,527	628,769	632,069	645,993	642,827	648,314	642,129	-3.29%
YoY %	-2.90%	-0.52%	-2.16%	0.49%	-0.85%	0.96%	-	-
Horiz. %	95.08%	97.92%	98.43%	100.60%	100.11%	100.96%	100.00%	-
PBT	-28,422	-24,206	-12,333	6,192	6,797	31,909	27,989	-
YoY %	-17.42%	-96.27%	-299.18%	-8.90%	-78.70%	14.01%	-	-
Horiz. %	-101.55%	-86.48%	-44.06%	22.12%	24.28%	114.01%	100.00%	-
Tax	1,221	3,820	2,623	-1,211	-1,389	-6,930	-6,718	-
YoY %	-68.04%	45.63%	316.60%	12.81%	79.96%	-3.16%	-	-
Horiz. %	-18.18%	-56.86%	-39.04%	18.03%	20.68%	103.16%	100.00%	-
NP	-27,201	-20,386	-9,710	4,981	5,408	24,979	21,271	-
YoY %	-33.43%	-109.95%	-294.94%	-7.90%	-78.35%	17.43%	-	-
Horiz. %	-127.88%	-95.84%	-45.65%	23.42%	25.42%	117.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-27,201	-20,386	-9,710	4,981	5,408	24,979	21,271	-
YoY %	-33.43%	-109.95%	-294.94%	-7.90%	-78.35%	17.43%	-	-
Horiz. %	-127.88%	-95.84%	-45.65%	23.42%	25.42%	117.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	19.56%	20.44%	21.72%	24.00%	-
YoY %	-	-	-	-4.31%	-5.89%	-9.50%	-	-
Horiz. %	-	-	-	81.50%	85.17%	90.50%	100.00%	-
Total Cost	637,728	649,155	641,779	641,012	637,419	623,335	620,858	1.79%
YoY %	-1.76%	1.15%	0.12%	0.56%	2.26%	0.40%	-	-
Horiz. %	102.72%	104.56%	103.37%	103.25%	102.67%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	722,399	733,822	777,600	748,489	746,233	776,025	771,736	-4.29%
YoY %	-1.56%	-5.63%	3.89%	0.30%	-3.84%	0.56%	-	-
Horiz. %	93.61%	95.09%	100.76%	96.99%	96.70%	100.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	-	4,578	16,023	16,023	16,023	22,908	22,931	-
YoY %	-	-71.43%	0.00%	0.00%	-30.06%	-0.10%	-	-
Horiz. %	-	19.96%	69.87%	69.87%	69.87%	99.90%	100.00%	-
Div Payout %	-	0.00%	0.00%	321.70%	296.30%	91.71%	107.80%	-
YoY %	-	0.00%	0.00%	8.57%	223.08%	-14.93%	-	-
Horiz. %	-	0.00%	0.00%	298.42%	274.86%	85.07%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	722,399	733,822	777,600	748,489	746,233	776,025	771,736	-4.29%
YoY %	-1.56%	-5.63%	3.89%	0.30%	-3.84%	0.56%	-	-
Horiz. %	93.61%	95.09%	100.76%	96.99%	96.70%	100.56%	100.00%	-
NOSH	240,000	240,000	240,000	240,000	240,000	240,000	240,000	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	-4.46%	-3.24%	-1.54%	0.77%	0.84%	3.85%	3.31%	-
YoY %	-37.65%	-110.39%	-300.00%	-8.33%	-78.18%	16.31%	-	-
Horiz. %	-134.74%	-97.89%	-46.53%	23.26%	25.38%	116.31%	100.00%	-
ROE	-3.77%	-2.78%	-1.25%	0.67%	0.72%	3.22%	2.76%	-
YoY %	-35.61%	-122.40%	-286.57%	-6.94%	-77.64%	16.67%	-	-
Horiz. %	-136.59%	-100.72%	-45.29%	24.28%	26.09%	116.67%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	254.39	275.05	263.36	282.22	280.83	283.21	280.40	-6.26%
YoY %	-7.51%	4.44%	-6.68%	0.49%	-0.84%	1.00%	-	-
Horiz. %	90.72%	98.09%	93.92%	100.65%	100.15%	101.00%	100.00%	-
EPS	-11.33	-8.92	-4.05	2.18	2.36	10.91	9.29	-
YoY %	-27.02%	-120.25%	-285.78%	-7.63%	-78.37%	17.44%	-	-
Horiz. %	-121.96%	-96.02%	-43.60%	23.47%	25.40%	117.44%	100.00%	-
DPS	0.00	2.00	6.68	7.00	7.00	10.00	10.00	-
YoY %	0.00%	-70.06%	-4.57%	0.00%	-30.00%	0.00%	-	-
Horiz. %	0.00%	20.00%	66.80%	70.00%	70.00%	100.00%	100.00%	-
NAPS	3.01	3.21	3.24	3.27	3.26	3.39	3.37	-7.23%
YoY %	-6.23%	-0.93%	-0.92%	0.31%	-3.83%	0.59%	-	-
Horiz. %	89.32%	95.25%	96.14%	97.03%	96.74%	100.59%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 240,000
RPS	277.51	285.80	287.30	293.63	292.19	294.69	291.88	-3.30%
YoY %	-2.90%	-0.52%	-2.16%	0.49%	-0.85%	0.96%	-	-
Horiz. %	95.08%	97.92%	98.43%	100.60%	100.11%	100.96%	100.00%	-
EPS	-12.36	-9.27	-4.41	2.26	2.46	11.35	9.67	-
YoY %	-33.33%	-110.20%	-295.13%	-8.13%	-78.33%	17.37%	-	-
Horiz. %	-127.82%	-95.86%	-45.60%	23.37%	25.44%	117.37%	100.00%	-
DPS	0.00	2.08	7.28	7.28	7.28	10.41	10.42	-
YoY %	0.00%	-71.43%	0.00%	0.00%	-30.07%	-0.10%	-	-
Horiz. %	0.00%	19.96%	69.87%	69.87%	69.87%	99.90%	100.00%	-
NAPS	3.2836	3.3356	3.5345	3.4022	3.392	3.5274	3.5079	-4.29%
YoY %	-1.56%	-5.63%	3.89%	0.30%	-3.84%	0.56%	-	-
Horiz. %	93.61%	95.09%	100.76%	96.99%	96.70%	100.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	1.53	1.70	1.85	1.90	1.94	1.97	1.98	-
P/RPS	0.60	0.62	0.70	0.67	0.69	0.70	0.71	-10.58%
YoY %	-3.23%	-11.43%	4.48%	-2.90%	-1.43%	-1.41%	-	-
Horiz. %	84.51%	87.32%	98.59%	94.37%	97.18%	98.59%	100.00%	-
P/EPS	-13.50	-19.06	-45.73	87.31	82.11	18.05	21.32	-
YoY %	29.17%	58.32%	-152.38%	6.33%	354.90%	-15.34%	-	-
Horiz. %	-63.32%	-89.40%	-214.49%	409.52%	385.13%	84.66%	100.00%	-
EY	-7.41	-5.25	-2.19	1.15	1.22	5.54	4.69	-
YoY %	-41.14%	-139.73%	-290.43%	-5.74%	-77.98%	18.12%	-	-
Horiz. %	-158.00%	-111.94%	-46.70%	24.52%	26.01%	118.12%	100.00%	-
DY	0.00	1.18	3.61	3.68	3.61	5.08	5.05	-
YoY %	0.00%	-67.31%	-1.90%	1.94%	-28.94%	0.59%	-	-
Horiz. %	0.00%	23.37%	71.49%	72.87%	71.49%	100.59%	100.00%	-
P/NAPS	0.51	0.53	0.57	0.58	0.60	0.58	0.59	-9.23%
YoY %	-3.77%	-7.02%	-1.72%	-3.33%	3.45%	-1.69%	-	-
Horiz. %	86.44%	89.83%	96.61%	98.31%	101.69%	98.31%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/02/19	22/11/18	23/08/18	23/05/18	28/02/18	23/11/17	24/08/17	-
Price	1.33	1.60	1.75	1.86	1.94	1.95	1.97	-
P/RPS	0.52	0.58	0.66	0.66	0.69	0.69	0.70	-17.93%
YoY %	-10.34%	-12.12%	0.00%	-4.35%	0.00%	-1.43%	-	-
Horiz. %	74.29%	82.86%	94.29%	94.29%	98.57%	98.57%	100.00%	-
P/EPS	-11.73	-17.94	-43.25	85.47	82.11	17.87	21.21	-
YoY %	34.62%	58.52%	-150.60%	4.09%	359.49%	-15.75%	-	-
Horiz. %	-55.30%	-84.58%	-203.91%	402.97%	387.13%	84.25%	100.00%	-
EY	-8.52	-5.57	-2.31	1.17	1.22	5.60	4.72	-
YoY %	-52.96%	-141.13%	-297.44%	-4.10%	-78.21%	18.64%	-	-
Horiz. %	-180.51%	-118.01%	-48.94%	24.79%	25.85%	118.64%	100.00%	-
DY	0.00	1.25	3.82	3.76	3.61	5.13	5.08	-
YoY %	0.00%	-67.28%	1.60%	4.16%	-29.63%	0.98%	-	-
Horiz. %	0.00%	24.61%	75.20%	74.02%	71.06%	100.98%	100.00%	-
P/NAPS	0.44	0.50	0.54	0.57	0.60	0.58	0.58	-16.77%
YoY %	-12.00%	-7.41%	-5.26%	-5.00%	3.45%	0.00%	-	-
Horiz. %	75.86%	86.21%	93.10%	98.28%	103.45%	100.00%	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