[WTHORSE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 30.72%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 678,920 812,560 676,512 575,264 514,636 473,396 461,848 6.62%
PBT 89,572 90,156 80,648 66,308 62,844 67,304 65,876 5.24%
Tax -20,488 -21,876 -20,028 -16,404 -14,700 -15,468 -16,108 4.08%
NP 69,084 68,280 60,620 49,904 48,144 51,836 49,768 5.61%
-
NP to SH 69,084 68,280 60,620 49,904 48,144 51,836 49,768 5.61%
-
Tax Rate 22.87% 24.26% 24.83% 24.74% 23.39% 22.98% 24.45% -
Total Cost 609,836 744,280 615,892 525,360 466,492 421,560 412,080 6.74%
-
Net Worth 779,832 757,137 715,334 683,427 668,411 631,866 593,352 4.65%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 779,832 757,137 715,334 683,427 668,411 631,866 593,352 4.65%
NOSH 229,362 229,435 229,273 229,338 229,694 229,769 229,981 -0.04%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.18% 8.40% 8.96% 8.67% 9.35% 10.95% 10.78% -
ROE 8.86% 9.02% 8.47% 7.30% 7.20% 8.20% 8.39% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 296.00 354.16 295.07 250.84 224.05 206.03 200.82 6.67%
EPS 30.12 29.76 26.44 21.76 20.96 22.56 21.64 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.40 3.30 3.12 2.98 2.91 2.75 2.58 4.70%
Adjusted Per Share Value based on latest NOSH - 229,338
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 282.88 338.57 281.88 239.69 214.43 197.25 192.44 6.62%
EPS 28.79 28.45 25.26 20.79 20.06 21.60 20.74 5.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2493 3.1547 2.9806 2.8476 2.785 2.6328 2.4723 4.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.20 2.22 2.04 1.62 1.68 1.94 1.44 -
P/RPS 0.74 0.63 0.69 0.65 0.75 0.94 0.72 0.45%
P/EPS 7.30 7.46 7.72 7.44 8.02 8.60 6.65 1.56%
EY 13.69 13.41 12.96 13.43 12.48 11.63 15.03 -1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.65 0.54 0.58 0.71 0.56 2.51%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 29/05/14 29/05/13 17/05/12 20/05/11 12/05/10 -
Price 2.25 2.27 2.26 1.70 1.69 1.99 1.54 -
P/RPS 0.76 0.64 0.77 0.68 0.75 0.97 0.77 -0.21%
P/EPS 7.47 7.63 8.55 7.81 8.06 8.82 7.12 0.80%
EY 13.39 13.11 11.70 12.80 12.40 11.34 14.05 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.72 0.57 0.58 0.72 0.60 1.59%

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