[WTHORSE] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -274.81%
YoY- -602.98%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 399,553 410,043 531,916 610,527 642,827 695,158 752,729 -10.00%
PBT 26,521 -61,137 -61,764 -28,422 6,797 37,595 47,685 -9.30%
Tax -8,200 4,723 -2,141 1,221 -1,389 -11,150 -13,468 -7.93%
NP 18,321 -56,414 -63,905 -27,201 5,408 26,445 34,217 -9.87%
-
NP to SH 18,321 -56,414 -63,905 -27,201 5,408 26,445 34,217 -9.87%
-
Tax Rate 30.92% - - - 20.44% 29.66% 28.24% -
Total Cost 381,232 466,457 595,821 637,728 637,419 668,713 718,512 -10.01%
-
Net Worth 602,397 587,494 642,703 722,399 746,233 768,004 761,632 -3.83%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,768 - - - 16,023 22,925 22,940 -18.39%
Div Payout % 36.94% - - - 296.29% 86.69% 67.04% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 602,397 587,494 642,703 722,399 746,233 768,004 761,632 -3.83%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 229,407 0.75%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.59% -13.76% -12.01% -4.46% 0.84% 3.80% 4.55% -
ROE 3.04% -9.60% -9.94% -3.77% 0.72% 3.44% 4.49% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 177.09 180.07 233.39 254.39 280.83 303.22 328.12 -9.75%
EPS 8.12 -24.77 -28.04 -11.91 2.36 11.80 14.92 -9.63%
DPS 3.00 0.00 0.00 0.00 7.00 10.00 10.00 -18.16%
NAPS 2.67 2.58 2.82 3.01 3.26 3.35 3.32 -3.56%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 181.62 186.38 241.78 277.51 292.19 315.98 342.15 -10.00%
EPS 8.33 -25.64 -29.05 -12.36 2.46 12.02 15.55 -9.87%
DPS 3.08 0.00 0.00 0.00 7.28 10.42 10.43 -18.38%
NAPS 2.7382 2.6704 2.9214 3.2836 3.392 3.4909 3.462 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.635 0.645 1.01 1.53 1.94 2.01 2.29 -
P/RPS 0.36 0.36 0.43 0.60 0.69 0.66 0.70 -10.48%
P/EPS 7.82 -2.60 -3.60 -13.50 82.11 17.42 15.35 -10.62%
EY 12.79 -38.41 -27.76 -7.41 1.22 5.74 6.51 11.90%
DY 4.72 0.00 0.00 0.00 3.61 4.98 4.37 1.29%
P/NAPS 0.24 0.25 0.36 0.51 0.60 0.60 0.69 -16.12%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 25/02/21 27/02/20 28/02/19 28/02/18 28/02/17 29/02/16 -
Price 0.65 0.66 0.965 1.33 1.94 2.03 2.17 -
P/RPS 0.37 0.37 0.41 0.52 0.69 0.67 0.66 -9.18%
P/EPS 8.00 -2.66 -3.44 -11.73 82.11 17.60 14.55 -9.48%
EY 12.49 -37.54 -29.06 -8.52 1.22 5.68 6.87 10.46%
DY 4.62 0.00 0.00 0.00 3.61 4.93 4.61 0.03%
P/NAPS 0.24 0.26 0.34 0.44 0.60 0.61 0.65 -15.28%

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