[WTHORSE] YoY 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- -290.07%
YoY- -45.61%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
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 149,868 141,561 145,664 150,859 169,101 174,066 186,365 -3.56%
PBT 63,998 -13,978 -30,034 -23,344 -19,128 7,714 21,570 19.85%
Tax -7,010 4,798 -1,794 1,586 4,185 -3,907 388 -
NP 56,988 -9,180 -31,828 -21,758 -14,943 3,807 21,958 17.21%
-
NP to SH 56,988 -9,180 -31,828 -21,758 -14,943 3,807 21,958 17.21%
-
Tax Rate 10.95% - - - - 50.65% -1.80% -
Total Cost 92,880 150,741 177,492 172,617 184,044 170,259 164,407 -9.07%
-
Net Worth 602,397 587,494 642,703 722,399 746,233 768,004 761,368 -3.82%
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 - - - 4,578 11,462 11,466 -8.40%
Div Payout % 11.88% - - - 0.00% 301.10% 52.22% -
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 602,397 587,494 642,703 722,399 746,233 768,004 761,368 -3.82%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 229,327 0.76%
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 38.03% -6.48% -21.85% -14.42% -8.84% 2.19% 11.78% -
ROE 9.46% -1.56% -4.95% -3.01% -2.00% 0.50% 2.88% -
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 66.43 62.17 63.91 62.86 73.87 75.93 81.27 -3.30%
EPS 25.26 -4.03 -13.97 -9.52 -6.53 1.66 9.57 17.54%
DPS 3.00 0.00 0.00 0.00 2.00 5.00 5.00 -8.15%
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 62.45 58.98 60.69 62.86 70.46 72.53 77.65 -3.56%
EPS 23.75 -3.82 -13.26 -9.52 -6.23 1.59 9.15 17.21%
DPS 2.82 0.00 0.00 0.00 1.91 4.78 4.78 -8.41%
NAPS 2.51 2.4479 2.6779 3.01 3.1093 3.20 3.1724 -3.82%
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 0.96 1.04 1.58 2.43 2.63 2.65 2.82 -16.42%
P/EPS 2.51 -16.00 -7.23 -16.88 -29.72 121.04 23.92 -31.29%
EY 39.78 -6.25 -13.83 -5.93 -3.36 0.83 4.18 45.52%
DY 4.72 0.00 0.00 0.00 1.03 2.49 2.18 13.72%
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 0.98 1.06 1.51 2.12 2.63 2.67 2.67 -15.37%
P/EPS 2.57 -16.37 -6.91 -14.67 -29.72 122.25 22.66 -30.40%
EY 38.86 -6.11 -14.47 -6.82 -3.36 0.82 4.41 43.67%
DY 4.62 0.00 0.00 0.00 1.03 2.46 2.30 12.31%
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