[WTHORSE] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -17.13%
YoY- -164.08%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 449,535 391,246 414,146 537,111 628,769 648,314 707,457 -7.27%
PBT 67,880 -51,455 -77,193 -55,074 -24,206 31,909 51,451 4.72%
Tax -8,374 3,608 -1,869 1,239 3,820 -6,930 -6,854 3.39%
NP 59,506 -47,847 -79,062 -53,835 -20,386 24,979 44,597 4.92%
-
NP to SH 59,506 -47,847 -79,062 -53,835 -20,386 24,979 44,597 4.92%
-
Tax Rate 12.34% - - - - 21.72% 13.32% -
Total Cost 390,029 439,093 493,208 590,946 649,155 623,335 662,860 -8.45%
-
Net Worth 597,625 590,400 626,399 708,000 733,822 776,025 772,970 -4.19%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 20,584 - - - 4,578 22,908 22,934 -1.78%
Div Payout % 34.59% - - - 0.00% 91.71% 51.43% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 597,625 590,400 626,399 708,000 733,822 776,025 772,970 -4.19%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 229,368 0.75%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 13.24% -12.23% -19.09% -10.02% -3.24% 3.85% 6.30% -
ROE 9.96% -8.10% -12.62% -7.60% -2.78% 3.22% 5.77% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 203.85 163.02 172.56 223.80 275.05 283.21 308.44 -6.66%
EPS 26.98 -19.94 -32.94 -22.43 -8.92 10.91 19.44 5.61%
DPS 9.33 0.00 0.00 0.00 2.00 10.00 10.00 -1.14%
NAPS 2.71 2.46 2.61 2.95 3.21 3.39 3.37 -3.56%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 204.33 177.84 188.25 244.14 285.80 294.69 321.57 -7.27%
EPS 27.05 -21.75 -35.94 -24.47 -9.27 11.35 20.27 4.92%
DPS 9.36 0.00 0.00 0.00 2.08 10.41 10.42 -1.77%
NAPS 2.7165 2.6836 2.8473 3.2182 3.3356 3.5274 3.5135 -4.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.60 0.715 0.61 1.14 1.70 1.97 2.04 -
P/RPS 0.29 0.44 0.35 0.51 0.62 0.70 0.66 -12.80%
P/EPS 2.22 -3.59 -1.85 -5.08 -19.06 18.05 10.49 -22.79%
EY 44.97 -27.88 -54.00 -19.68 -5.25 5.54 9.53 29.49%
DY 15.56 0.00 0.00 0.00 1.18 5.08 4.90 21.22%
P/NAPS 0.22 0.29 0.23 0.39 0.53 0.58 0.61 -15.62%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 26/11/21 20/11/20 20/11/19 22/11/18 23/11/17 24/11/16 -
Price 0.615 0.665 0.67 1.12 1.60 1.95 2.00 -
P/RPS 0.30 0.41 0.39 0.50 0.58 0.69 0.65 -12.08%
P/EPS 2.28 -3.34 -2.03 -4.99 -17.94 17.87 10.29 -22.20%
EY 43.88 -29.98 -49.17 -20.03 -5.57 5.60 9.72 28.54%
DY 15.18 0.00 0.00 0.00 1.25 5.13 5.00 20.32%
P/NAPS 0.23 0.27 0.26 0.38 0.50 0.58 0.59 -14.52%

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