[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -1.43%
YoY- 22.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 755,152 776,018 812,560 765,200 730,953 715,064 676,512 7.59%
PBT 34,820 87,536 90,156 76,359 81,458 80,514 80,648 -42.84%
Tax -18,474 -21,208 -21,876 -17,124 -21,365 -22,174 -20,028 -5.23%
NP 16,345 66,328 68,280 59,235 60,093 58,340 60,620 -58.23%
-
NP to SH 16,345 66,328 68,280 59,235 60,093 58,340 60,620 -58.23%
-
Tax Rate 53.06% 24.23% 24.26% 22.43% 26.23% 27.54% 24.83% -
Total Cost 738,806 709,690 744,280 705,965 670,860 656,724 615,892 12.88%
-
Net Worth 741,508 761,441 757,137 738,722 733,980 717,783 715,334 2.42%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 15,304 - - 22,941 15,291 - - -
Div Payout % 93.63% - - 38.73% 25.45% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 741,508 761,441 757,137 738,722 733,980 717,783 715,334 2.42%
NOSH 229,569 229,349 229,435 229,417 229,368 229,323 229,273 0.08%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.16% 8.55% 8.40% 7.74% 8.22% 8.16% 8.96% -
ROE 2.20% 8.71% 9.02% 8.02% 8.19% 8.13% 8.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 328.94 338.36 354.16 333.54 318.68 311.81 295.07 7.50%
EPS 7.12 28.92 29.76 25.82 26.20 25.44 26.44 -58.26%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 3.23 3.32 3.30 3.22 3.20 3.13 3.12 2.33%
Adjusted Per Share Value based on latest NOSH - 229,572
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 314.65 323.34 338.57 318.83 304.56 297.94 281.88 7.60%
EPS 6.81 27.64 28.45 24.68 25.04 24.31 25.26 -58.23%
DPS 6.38 0.00 0.00 9.56 6.37 0.00 0.00 -
NAPS 3.0896 3.1727 3.1547 3.078 3.0583 2.9908 2.9806 2.42%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.16 2.40 2.22 2.00 2.17 2.24 2.04 -
P/RPS 0.66 0.71 0.63 0.60 0.68 0.72 0.69 -2.91%
P/EPS 30.34 8.30 7.46 7.75 8.28 8.81 7.72 148.83%
EY 3.30 12.05 13.41 12.91 12.07 11.36 12.96 -59.79%
DY 3.09 0.00 0.00 5.00 3.07 0.00 0.00 -
P/NAPS 0.67 0.72 0.67 0.62 0.68 0.72 0.65 2.03%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 26/08/15 26/05/15 27/02/15 26/11/14 28/08/14 29/05/14 -
Price 2.39 2.20 2.27 2.15 2.15 2.25 2.26 -
P/RPS 0.73 0.65 0.64 0.64 0.67 0.72 0.77 -3.49%
P/EPS 33.57 7.61 7.63 8.33 8.21 8.84 8.55 148.67%
EY 2.98 13.15 13.11 12.01 12.19 11.31 11.70 -59.78%
DY 2.79 0.00 0.00 4.65 3.10 0.00 0.00 -
P/NAPS 0.74 0.66 0.69 0.67 0.67 0.72 0.72 1.84%

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