[WTHORSE] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -60.64%
YoY- 133.91%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 334,856 413,350 399,556 417,384 419,060 399,553 332,913 0.38%
PBT -73,296 6,527 5,176 14,776 37,208 26,521 -49,969 29.12%
Tax -364 -5,676 -1,818 -50 204 -8,200 -1,586 -62.54%
NP -73,660 851 3,357 14,726 37,412 18,321 -51,556 26.88%
-
NP to SH -73,660 851 3,357 14,726 37,412 18,321 -51,556 26.88%
-
Tax Rate - 86.96% 35.12% 0.34% -0.55% 30.92% - -
Total Cost 408,516 412,499 396,198 402,658 381,648 381,232 384,469 4.13%
-
Net Worth 628,799 595,420 597,625 655,200 610,857 602,397 590,400 4.29%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - 8,821 14,400 26,463 6,768 - -
Div Payout % - - 262.74% 97.79% 70.73% 36.94% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 628,799 595,420 597,625 655,200 610,857 602,397 590,400 4.29%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -22.00% 0.21% 0.84% 3.53% 8.93% 4.59% -15.49% -
ROE -11.71% 0.14% 0.56% 2.25% 6.12% 3.04% -8.73% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 139.52 187.44 181.18 173.91 190.03 177.09 138.71 0.38%
EPS -33.40 0.39 1.52 6.68 16.96 8.12 -23.37 26.90%
DPS 0.00 0.00 4.00 6.00 12.00 3.00 0.00 -
NAPS 2.62 2.70 2.71 2.73 2.77 2.67 2.46 4.29%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 139.52 172.23 166.48 173.91 174.61 166.48 138.71 0.38%
EPS -33.40 0.35 1.40 6.68 15.59 7.63 -23.37 26.90%
DPS 0.00 0.00 3.68 6.00 11.03 2.82 0.00 -
NAPS 2.62 2.4809 2.4901 2.73 2.5452 2.51 2.46 4.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.60 0.61 0.60 0.645 0.685 0.635 0.715 -
P/RPS 0.43 0.33 0.33 0.37 0.36 0.36 0.52 -11.91%
P/EPS -1.95 158.07 39.41 10.51 4.04 7.82 -3.33 -30.02%
EY -51.15 0.63 2.54 9.51 24.77 12.79 -30.04 42.63%
DY 0.00 0.00 6.67 9.30 17.52 4.72 0.00 -
P/NAPS 0.23 0.23 0.22 0.24 0.25 0.24 0.29 -14.33%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 21/11/22 23/08/22 24/05/22 23/02/22 26/11/21 -
Price 0.60 0.61 0.615 0.66 0.65 0.65 0.665 -
P/RPS 0.43 0.33 0.34 0.38 0.34 0.37 0.48 -7.07%
P/EPS -1.95 158.07 40.40 10.76 3.83 8.00 -3.10 -26.60%
EY -51.15 0.63 2.48 9.30 26.10 12.49 -32.30 35.89%
DY 0.00 0.00 6.50 9.09 18.46 4.62 0.00 -
P/NAPS 0.23 0.23 0.23 0.24 0.23 0.24 0.27 -10.14%

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