[WTHORSE] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -77.2%
YoY- 106.51%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 393,436 399,556 332,913 357,976 515,002 612,890 631,634 -7.58%
PBT -43,076 5,176 -49,969 -62,878 -42,306 -6,770 34,566 -
Tax -1,086 -1,818 -1,586 -100 -462 -486 -7,432 -27.41%
NP -44,162 3,357 -51,556 -62,978 -42,769 -7,257 27,134 -
-
NP to SH -44,162 3,357 -51,556 -62,978 -42,769 -7,257 27,134 -
-
Tax Rate - 35.12% - - - - 21.50% -
Total Cost 437,598 396,198 384,469 420,954 557,771 620,147 604,500 -5.24%
-
Net Worth 564,546 597,625 590,400 626,399 708,000 733,822 776,025 -5.16%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 8,821 - - - - 15,261 -
Div Payout % - 262.74% - - - - 56.24% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 564,546 597,625 590,400 626,399 708,000 733,822 776,025 -5.16%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -11.22% 0.84% -15.49% -17.59% -8.30% -1.18% 4.30% -
ROE -7.82% 0.56% -8.73% -10.05% -6.04% -0.99% 3.50% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 178.41 181.18 138.71 149.16 214.58 268.10 275.92 -7.00%
EPS -20.03 1.52 -23.37 -27.65 -18.75 -3.17 11.85 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 2.56 2.71 2.46 2.61 2.95 3.21 3.39 -4.57%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 163.93 166.48 138.71 149.16 214.58 255.37 263.18 -7.58%
EPS -18.40 1.40 -23.37 -27.65 -18.75 -3.02 11.31 -
DPS 0.00 3.68 0.00 0.00 0.00 0.00 6.36 -
NAPS 2.3523 2.4901 2.46 2.61 2.95 3.0576 3.2334 -5.16%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.58 0.60 0.715 0.61 1.14 1.70 1.97 -
P/RPS 0.33 0.33 0.52 0.41 0.53 0.63 0.71 -11.98%
P/EPS -2.90 39.41 -3.33 -2.32 -6.40 -53.55 16.62 -
EY -34.53 2.54 -30.04 -43.02 -15.63 -1.87 6.02 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 3.38 -
P/NAPS 0.23 0.22 0.29 0.23 0.39 0.53 0.58 -14.28%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 21/11/22 26/11/21 20/11/20 20/11/19 22/11/18 23/11/17 -
Price 0.61 0.615 0.665 0.67 1.12 1.60 1.95 -
P/RPS 0.34 0.34 0.48 0.45 0.52 0.60 0.71 -11.54%
P/EPS -3.05 40.40 -3.10 -2.55 -6.28 -50.40 16.45 -
EY -32.83 2.48 -32.30 -39.17 -15.91 -1.98 6.08 -
DY 0.00 6.50 0.00 0.00 0.00 0.00 3.42 -
P/NAPS 0.24 0.23 0.27 0.26 0.38 0.50 0.58 -13.67%

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