[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -11.05%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 357,976 515,002 612,890 631,634 694,789 755,152 730,953 -11.20%
PBT -62,878 -42,306 -6,770 34,566 39,841 34,820 81,458 -
Tax -100 -462 -486 -7,432 -9,657 -18,474 -21,365 -59.06%
NP -62,978 -42,769 -7,257 27,134 30,184 16,345 60,093 -
-
NP to SH -62,978 -42,769 -7,257 27,134 30,184 16,345 60,093 -
-
Tax Rate - - - 21.50% 24.24% 53.06% 26.23% -
Total Cost 420,954 557,771 620,147 604,500 664,605 738,806 670,860 -7.46%
-
Net Worth 626,399 708,000 733,822 776,025 772,970 741,508 733,980 -2.60%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 15,261 15,291 15,304 15,291 -
Div Payout % - - - 56.24% 50.66% 93.63% 25.45% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 626,399 708,000 733,822 776,025 772,970 741,508 733,980 -2.60%
NOSH 240,000 240,000 240,000 240,000 240,000 229,569 229,368 0.75%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -17.59% -8.30% -1.18% 4.30% 4.34% 2.16% 8.22% -
ROE -10.05% -6.04% -0.99% 3.50% 3.90% 2.20% 8.19% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 149.16 214.58 268.10 275.92 302.91 328.94 318.68 -11.87%
EPS -27.65 -18.75 -3.17 11.85 13.16 7.12 26.20 -
DPS 0.00 0.00 0.00 6.67 6.67 6.67 6.67 -
NAPS 2.61 2.95 3.21 3.39 3.37 3.23 3.20 -3.33%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 162.72 234.09 278.59 287.11 315.81 343.25 332.25 -11.20%
EPS -28.63 -19.44 -3.30 12.33 13.72 7.43 27.32 -
DPS 0.00 0.00 0.00 6.94 6.95 6.96 6.95 -
NAPS 2.8473 3.2182 3.3356 3.5274 3.5135 3.3705 3.3363 -2.60%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.61 1.14 1.70 1.97 2.04 2.16 2.17 -
P/RPS 0.41 0.53 0.63 0.71 0.67 0.66 0.68 -8.07%
P/EPS -2.32 -6.40 -53.55 16.62 15.50 30.34 8.28 -
EY -43.02 -15.63 -1.87 6.02 6.45 3.30 12.07 -
DY 0.00 0.00 0.00 3.38 3.27 3.09 3.07 -
P/NAPS 0.23 0.39 0.53 0.58 0.61 0.67 0.68 -16.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 20/11/19 22/11/18 23/11/17 24/11/16 24/11/15 26/11/14 -
Price 0.67 1.12 1.60 1.95 2.00 2.39 2.15 -
P/RPS 0.45 0.52 0.60 0.71 0.66 0.73 0.67 -6.41%
P/EPS -2.55 -6.28 -50.40 16.45 15.20 33.57 8.21 -
EY -39.17 -15.91 -1.98 6.08 6.58 2.98 12.19 -
DY 0.00 0.00 0.00 3.42 3.33 2.79 3.10 -
P/NAPS 0.26 0.38 0.50 0.58 0.59 0.74 0.67 -14.58%

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