[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.01%
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 694,789 755,152 730,953 607,802 581,176 518,953 525,434 4.76%
PBT 39,841 34,820 81,458 69,273 52,970 67,601 84,636 -11.79%
Tax -9,657 -18,474 -21,365 -16,498 -12,294 -15,646 -18,962 -10.62%
NP 30,184 16,345 60,093 52,774 40,676 51,954 65,673 -12.14%
-
NP to SH 30,184 16,345 60,093 52,774 40,676 51,954 65,673 -12.14%
-
Tax Rate 24.24% 53.06% 26.23% 23.82% 23.21% 23.14% 22.40% -
Total Cost 664,605 738,806 670,860 555,028 540,500 466,998 459,761 6.32%
-
Net Worth 772,970 741,508 733,980 697,543 675,380 645,984 618,561 3.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,291 15,304 15,291 15,297 15,314 15,325 21,461 -5.48%
Div Payout % 50.66% 93.63% 25.45% 28.99% 37.65% 29.50% 32.68% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 772,970 741,508 733,980 697,543 675,380 645,984 618,561 3.78%
NOSH 240,000 229,569 229,368 229,455 229,721 229,887 229,948 0.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.34% 2.16% 8.22% 8.68% 7.00% 10.01% 12.50% -
ROE 3.90% 2.20% 8.19% 7.57% 6.02% 8.04% 10.62% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 302.91 328.94 318.68 264.89 252.99 225.74 228.50 4.80%
EPS 13.16 7.12 26.20 23.00 17.71 22.60 28.56 -12.10%
DPS 6.67 6.67 6.67 6.67 6.67 6.67 9.33 -5.43%
NAPS 3.37 3.23 3.20 3.04 2.94 2.81 2.69 3.82%
Adjusted Per Share Value based on latest NOSH - 229,630
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 315.81 343.25 332.25 276.27 264.17 235.89 238.83 4.76%
EPS 13.72 7.43 27.32 23.99 18.49 23.62 29.85 -12.14%
DPS 6.95 6.96 6.95 6.95 6.96 6.97 9.76 -5.49%
NAPS 3.5135 3.3705 3.3363 3.1707 3.0699 2.9363 2.8116 3.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.04 2.16 2.17 1.80 1.65 1.70 1.71 -
P/RPS 0.67 0.66 0.68 0.68 0.65 0.75 0.75 -1.86%
P/EPS 15.50 30.34 8.28 7.83 9.32 7.52 5.99 17.15%
EY 6.45 3.30 12.07 12.78 10.73 13.29 16.70 -14.65%
DY 3.27 3.09 3.07 3.70 4.04 3.92 5.46 -8.18%
P/NAPS 0.61 0.67 0.68 0.59 0.56 0.60 0.64 -0.79%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 26/11/14 20/11/13 21/11/12 18/11/11 25/11/10 -
Price 2.00 2.39 2.15 1.79 1.65 1.72 1.80 -
P/RPS 0.66 0.73 0.67 0.68 0.65 0.76 0.79 -2.94%
P/EPS 15.20 33.57 8.21 7.78 9.32 7.61 6.30 15.79%
EY 6.58 2.98 12.19 12.85 10.73 13.14 15.87 -13.63%
DY 3.33 2.79 3.10 3.72 4.04 3.88 5.19 -7.12%
P/NAPS 0.59 0.74 0.67 0.59 0.56 0.61 0.67 -2.09%

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