[WTHORSE] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 138.29%
YoY- 132.48%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 422,201 413,350 399,553 410,043 531,916 610,527 642,827 -6.76%
PBT -15,689 6,527 26,521 -61,137 -61,764 -28,422 6,797 -
Tax -1,599 -5,676 -8,200 4,723 -2,141 1,221 -1,389 2.37%
NP -17,288 851 18,321 -56,414 -63,905 -27,201 5,408 -
-
NP to SH -17,288 851 18,321 -56,414 -63,905 -27,201 5,408 -
-
Tax Rate - 86.96% 30.92% - - - 20.44% -
Total Cost 439,489 412,499 381,232 466,457 595,821 637,728 637,419 -6.00%
-
Net Worth 636,000 595,420 602,397 587,494 642,703 722,399 746,233 -2.62%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 13,815 6,768 - - - 16,023 -
Div Payout % - 1,623.48% 36.94% - - - 296.30% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 636,000 595,420 602,397 587,494 642,703 722,399 746,233 -2.62%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -4.09% 0.21% 4.59% -13.76% -12.01% -4.46% 0.84% -
ROE -2.72% 0.14% 3.04% -9.60% -9.94% -3.77% 0.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 175.92 187.44 177.09 180.07 233.39 254.39 280.83 -7.49%
EPS -7.20 0.39 8.12 -24.77 -28.04 -11.33 2.36 -
DPS 0.00 6.26 3.00 0.00 0.00 0.00 7.00 -
NAPS 2.65 2.70 2.67 2.58 2.82 3.01 3.26 -3.39%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 191.91 187.89 181.62 186.38 241.78 277.51 292.19 -6.76%
EPS -7.86 0.39 8.33 -25.64 -29.05 -12.36 2.46 -
DPS 0.00 6.28 3.08 0.00 0.00 0.00 7.28 -
NAPS 2.8909 2.7065 2.7382 2.6704 2.9214 3.2836 3.392 -2.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.63 0.61 0.635 0.645 1.01 1.53 1.94 -
P/RPS 0.36 0.33 0.36 0.36 0.43 0.60 0.69 -10.27%
P/EPS -8.75 158.07 7.82 -2.60 -3.60 -13.50 82.11 -
EY -11.43 0.63 12.79 -38.41 -27.76 -7.41 1.22 -
DY 0.00 10.27 4.72 0.00 0.00 0.00 3.61 -
P/NAPS 0.24 0.23 0.24 0.25 0.36 0.51 0.60 -14.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.685 0.61 0.65 0.66 0.965 1.33 1.94 -
P/RPS 0.39 0.33 0.37 0.37 0.41 0.52 0.69 -9.06%
P/EPS -9.51 158.07 8.00 -2.66 -3.44 -11.73 82.11 -
EY -10.52 0.63 12.49 -37.54 -29.06 -8.52 1.22 -
DY 0.00 10.27 4.62 0.00 0.00 0.00 3.61 -
P/NAPS 0.26 0.23 0.24 0.26 0.34 0.44 0.60 -13.00%

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