[WTHORSE] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -7.52%
YoY- -8.4%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 159,338 185,769 184,869 188,404 164,426 158,496 139,748 2.20%
PBT 14,342 5,246 21,229 20,096 19,926 13,027 18,346 -4.01%
Tax -3,329 -1,268 -5,135 -6,080 -4,625 -3,013 -4,229 -3.90%
NP 11,013 3,978 16,094 14,016 15,301 10,014 14,117 -4.05%
-
NP to SH 11,013 3,978 16,094 14,016 15,301 10,014 14,117 -4.05%
-
Tax Rate 23.21% 24.17% 24.19% 30.25% 23.21% 23.13% 23.05% -
Total Cost 148,325 181,791 168,775 174,388 149,125 148,482 125,631 2.80%
-
Net Worth 771,736 772,605 761,140 718,004 685,906 668,365 634,575 3.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 771,736 772,605 761,140 718,004 685,906 668,365 634,575 3.31%
NOSH 240,000 229,942 229,259 229,394 229,400 229,678 229,918 0.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 6.91% 2.14% 8.71% 7.44% 9.31% 6.32% 10.10% -
ROE 1.43% 0.51% 2.11% 1.95% 2.23% 1.50% 2.22% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.58 80.79 80.64 82.13 71.68 69.01 60.78 2.27%
EPS 4.81 1.73 7.02 6.11 6.67 4.36 6.14 -3.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.37 3.36 3.32 3.13 2.99 2.91 2.76 3.38%
Adjusted Per Share Value based on latest NOSH - 229,394
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 72.43 84.44 84.03 85.64 74.74 72.04 63.52 2.20%
EPS 5.01 1.81 7.32 6.37 6.96 4.55 6.42 -4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5079 3.5118 3.4597 3.2637 3.1178 3.038 2.8844 3.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.98 2.15 2.40 2.24 1.71 1.66 1.88 -
P/RPS 2.85 2.66 2.98 2.73 2.39 2.41 3.09 -1.33%
P/EPS 41.17 124.28 34.19 36.66 25.64 38.07 30.62 5.05%
EY 2.43 0.80 2.92 2.73 3.90 2.63 3.27 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.72 0.72 0.57 0.57 0.68 -2.33%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 16/08/16 26/08/15 28/08/14 23/08/13 29/08/12 19/08/11 -
Price 1.97 2.16 2.20 2.25 1.68 1.67 1.75 -
P/RPS 2.83 2.67 2.73 2.74 2.34 2.42 2.88 -0.29%
P/EPS 40.96 124.86 31.34 36.82 25.19 38.30 28.50 6.22%
EY 2.44 0.80 3.19 2.72 3.97 2.61 3.51 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.66 0.72 0.56 0.57 0.63 -1.36%

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