[WTHORSE] QoQ Annualized 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- -3.76%
YoY- 5.01%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 812,560 765,200 730,953 715,064 676,512 646,814 607,802 21.37%
PBT 90,156 76,359 81,458 80,514 80,648 73,596 69,273 19.22%
Tax -21,876 -17,124 -21,365 -22,174 -20,028 -25,414 -16,498 20.71%
NP 68,280 59,235 60,093 58,340 60,620 48,182 52,774 18.75%
-
NP to SH 68,280 59,235 60,093 58,340 60,620 48,182 52,774 18.75%
-
Tax Rate 24.26% 22.43% 26.23% 27.54% 24.83% 34.53% 23.82% -
Total Cost 744,280 705,965 670,860 656,724 615,892 598,632 555,028 21.62%
-
Net Worth 757,137 738,722 733,980 717,783 715,334 699,794 697,543 5.62%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 22,941 15,291 - - 22,944 15,297 -
Div Payout % - 38.73% 25.45% - - 47.62% 28.99% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 757,137 738,722 733,980 717,783 715,334 699,794 697,543 5.62%
NOSH 229,435 229,417 229,368 229,323 229,273 229,440 229,455 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.40% 7.74% 8.22% 8.16% 8.96% 7.45% 8.68% -
ROE 9.02% 8.02% 8.19% 8.13% 8.47% 6.89% 7.57% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 354.16 333.54 318.68 311.81 295.07 281.91 264.89 21.38%
EPS 29.76 25.82 26.20 25.44 26.44 21.00 23.00 18.76%
DPS 0.00 10.00 6.67 0.00 0.00 10.00 6.67 -
NAPS 3.30 3.22 3.20 3.13 3.12 3.05 3.04 5.62%
Adjusted Per Share Value based on latest NOSH - 229,394
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 369.35 347.82 332.25 325.03 307.51 294.01 276.27 21.37%
EPS 31.04 26.93 27.32 26.52 27.55 21.90 23.99 18.75%
DPS 0.00 10.43 6.95 0.00 0.00 10.43 6.95 -
NAPS 3.4415 3.3578 3.3363 3.2627 3.2515 3.1809 3.1707 5.62%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.22 2.00 2.17 2.24 2.04 1.87 1.80 -
P/RPS 0.63 0.60 0.68 0.72 0.69 0.66 0.68 -4.96%
P/EPS 7.46 7.75 8.28 8.81 7.72 8.90 7.83 -3.17%
EY 13.41 12.91 12.07 11.36 12.96 11.23 12.78 3.26%
DY 0.00 5.00 3.07 0.00 0.00 5.35 3.70 -
P/NAPS 0.67 0.62 0.68 0.72 0.65 0.61 0.59 8.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 26/11/14 28/08/14 29/05/14 28/02/14 20/11/13 -
Price 2.27 2.15 2.15 2.25 2.26 1.89 1.79 -
P/RPS 0.64 0.64 0.67 0.72 0.77 0.67 0.68 -3.96%
P/EPS 7.63 8.33 8.21 8.84 8.55 9.00 7.78 -1.29%
EY 13.11 12.01 12.19 11.31 11.70 11.11 12.85 1.34%
DY 0.00 4.65 3.10 0.00 0.00 5.29 3.72 -
P/NAPS 0.69 0.67 0.67 0.72 0.72 0.62 0.59 11.01%

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