[WTHORSE] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 58.56%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 427,003 574,470 632,069 642,129 720,219 795,677 696,104 -7.81%
PBT -82,882 -50,333 -12,333 27,989 31,556 79,870 77,351 -
Tax -4,883 4,372 2,623 -6,718 -9,254 -16,641 -27,776 -25.13%
NP -87,765 -45,961 -9,710 21,271 22,302 63,229 49,575 -
-
NP to SH -87,765 -45,961 -9,710 21,271 22,302 63,229 49,575 -
-
Tax Rate - - - 24.00% 29.33% 20.84% 35.91% -
Total Cost 514,768 620,431 641,779 620,858 697,917 732,448 646,529 -3.72%
-
Net Worth 598,879 687,002 777,600 771,736 772,605 761,140 718,004 -2.97%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 16,023 22,931 22,940 22,951 22,951 -
Div Payout % - - 0.00% 107.80% 102.86% 36.30% 46.30% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 598,879 687,002 777,600 771,736 772,605 761,140 718,004 -2.97%
NOSH 240,000 240,000 240,000 240,000 229,942 229,259 229,394 0.75%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -20.55% -8.00% -1.54% 3.31% 3.10% 7.95% 7.12% -
ROE -14.65% -6.69% -1.25% 2.76% 2.89% 8.31% 6.90% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 187.52 251.70 263.36 280.40 313.22 347.06 303.45 -7.70%
EPS -38.54 -20.14 -4.05 9.29 9.70 27.58 21.61 -
DPS 0.00 0.00 6.68 10.00 10.00 10.00 10.00 -
NAPS 2.63 3.01 3.24 3.37 3.36 3.32 3.13 -2.85%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 194.09 261.12 287.30 291.88 327.37 361.67 316.41 -7.81%
EPS -39.89 -20.89 -4.41 9.67 10.14 28.74 22.53 -
DPS 0.00 0.00 7.28 10.42 10.43 10.43 10.43 -
NAPS 2.7222 3.1227 3.5345 3.5079 3.5118 3.4597 3.2637 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.69 1.19 1.85 1.98 2.15 2.40 2.24 -
P/RPS 0.37 0.47 0.70 0.71 0.69 0.69 0.74 -10.90%
P/EPS -1.79 -5.91 -45.73 21.32 22.17 8.70 10.36 -
EY -55.86 -16.92 -2.19 4.69 4.51 11.49 9.65 -
DY 0.00 0.00 3.61 5.05 4.65 4.17 4.46 -
P/NAPS 0.26 0.40 0.57 0.59 0.64 0.72 0.72 -15.60%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 23/08/19 23/08/18 24/08/17 16/08/16 26/08/15 28/08/14 -
Price 0.59 1.15 1.75 1.97 2.16 2.20 2.25 -
P/RPS 0.31 0.46 0.66 0.70 0.69 0.63 0.74 -13.48%
P/EPS -1.53 -5.71 -43.25 21.21 22.27 7.98 10.41 -
EY -65.33 -17.51 -2.31 4.72 4.49 12.54 9.61 -
DY 0.00 0.00 3.82 5.08 4.63 4.55 4.44 -
P/NAPS 0.22 0.38 0.54 0.58 0.64 0.66 0.72 -17.91%

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