[WTHORSE] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.7%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 695,158 752,729 765,200 646,814 586,038 530,041 530,363 4.60%
PBT 37,595 47,685 76,359 73,596 48,772 71,383 83,325 -12.41%
Tax -11,150 -13,468 -17,124 -25,414 -10,597 -10,781 -17,872 -7.55%
NP 26,445 34,217 59,235 48,182 38,175 60,602 65,453 -14.00%
-
NP to SH 26,445 34,217 59,235 48,182 38,175 60,602 65,453 -14.00%
-
Tax Rate 29.66% 28.24% 22.43% 34.53% 21.73% 15.10% 21.45% -
Total Cost 668,713 718,512 705,965 598,632 547,863 469,439 464,910 6.23%
-
Net Worth 768,004 761,632 738,722 699,794 670,064 656,770 618,664 3.66%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 22,925 22,940 22,941 22,944 22,947 22,964 27,598 -3.04%
Div Payout % 86.69% 67.04% 38.73% 47.62% 60.11% 37.89% 42.17% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 768,004 761,632 738,722 699,794 670,064 656,770 618,664 3.66%
NOSH 240,000 229,407 229,417 229,440 229,473 229,640 229,986 0.71%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.80% 4.55% 7.74% 7.45% 6.51% 11.43% 12.34% -
ROE 3.44% 4.49% 8.02% 6.89% 5.70% 9.23% 10.58% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 303.22 328.12 333.54 281.91 255.38 230.81 230.61 4.66%
EPS 11.80 14.92 25.82 21.00 16.62 26.39 28.50 -13.65%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 12.00 -2.99%
NAPS 3.35 3.32 3.22 3.05 2.92 2.86 2.69 3.72%
Adjusted Per Share Value based on latest NOSH - 229,397
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 289.65 313.64 318.83 269.51 244.18 220.85 220.98 4.60%
EPS 11.02 14.26 24.68 20.08 15.91 25.25 27.27 -14.00%
DPS 9.55 9.56 9.56 9.56 9.56 9.57 11.50 -3.04%
NAPS 3.20 3.1735 3.078 2.9158 2.7919 2.7365 2.5778 3.66%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.01 2.29 2.00 1.87 1.62 1.67 2.10 -
P/RPS 0.66 0.70 0.60 0.66 0.63 0.72 0.91 -5.20%
P/EPS 17.42 15.35 7.75 8.90 9.74 6.33 7.38 15.37%
EY 5.74 6.51 12.91 11.23 10.27 15.80 13.55 -13.32%
DY 4.98 4.37 5.00 5.35 6.17 5.99 5.71 -2.25%
P/NAPS 0.60 0.69 0.62 0.61 0.55 0.58 0.78 -4.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 24/02/11 -
Price 2.03 2.17 2.15 1.89 1.61 1.75 1.93 -
P/RPS 0.67 0.66 0.64 0.67 0.63 0.76 0.84 -3.69%
P/EPS 17.60 14.55 8.33 9.00 9.68 6.63 6.78 17.21%
EY 5.68 6.87 12.01 11.11 10.33 15.08 14.75 -14.69%
DY 4.93 4.61 4.65 5.29 6.21 5.71 6.22 -3.79%
P/NAPS 0.61 0.65 0.67 0.62 0.55 0.61 0.72 -2.72%

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