[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
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 610,527 628,769 632,069 645,993 642,827 648,314 642,129 -3.29%
PBT -28,422 -24,206 -12,333 6,192 6,797 31,909 27,989 -
Tax 1,221 3,820 2,623 -1,211 -1,389 -6,930 -6,718 -
NP -27,201 -20,386 -9,710 4,981 5,408 24,979 21,271 -
-
NP to SH -27,201 -20,386 -9,710 4,981 5,408 24,979 21,271 -
-
Tax Rate - - - 19.56% 20.44% 21.72% 24.00% -
Total Cost 637,728 649,155 641,779 641,012 637,419 623,335 620,858 1.79%
-
Net Worth 722,399 733,822 777,600 748,489 746,233 776,025 771,736 -4.29%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 4,578 16,023 16,023 16,023 22,908 22,931 -
Div Payout % - 0.00% 0.00% 321.70% 296.30% 91.71% 107.80% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 722,399 733,822 777,600 748,489 746,233 776,025 771,736 -4.29%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -4.46% -3.24% -1.54% 0.77% 0.84% 3.85% 3.31% -
ROE -3.77% -2.78% -1.25% 0.67% 0.72% 3.22% 2.76% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 254.39 275.05 263.36 282.22 280.83 283.21 280.40 -6.26%
EPS -11.33 -8.92 -4.05 2.18 2.36 10.91 9.29 -
DPS 0.00 2.00 6.68 7.00 7.00 10.00 10.00 -
NAPS 3.01 3.21 3.24 3.27 3.26 3.39 3.37 -7.23%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 254.39 261.99 263.36 269.16 267.84 270.13 267.55 -3.29%
EPS -11.33 -8.49 -4.05 2.08 2.25 10.41 8.86 -
DPS 0.00 1.91 6.68 6.68 6.68 9.55 9.55 -
NAPS 3.01 3.0576 3.24 3.1187 3.1093 3.2334 3.2156 -4.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
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%
P/EPS -13.50 -19.06 -45.73 87.31 82.11 18.05 21.32 -
EY -7.41 -5.25 -2.19 1.15 1.22 5.54 4.69 -
DY 0.00 1.18 3.61 3.68 3.61 5.08 5.05 -
P/NAPS 0.51 0.53 0.57 0.58 0.60 0.58 0.59 -9.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
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%
P/EPS -11.73 -17.94 -43.25 85.47 82.11 17.87 21.21 -
EY -8.52 -5.57 -2.31 1.17 1.22 5.60 4.72 -
DY 0.00 1.25 3.82 3.76 3.61 5.13 5.08 -
P/NAPS 0.44 0.50 0.54 0.57 0.60 0.58 0.58 -16.77%

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