[WTHORSE] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 109.34%
YoY- -42.24%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 694,789 710,998 678,920 752,729 755,152 776,018 812,560 -9.88%
PBT 39,841 55,278 89,572 47,685 34,820 87,536 90,156 -41.89%
Tax -9,657 -12,780 -20,488 -13,468 -18,474 -21,208 -21,876 -41.93%
NP 30,184 42,498 69,084 34,217 16,345 66,328 68,280 -41.88%
-
NP to SH 30,184 42,498 69,084 34,217 16,345 66,328 68,280 -41.88%
-
Tax Rate 24.24% 23.12% 22.87% 28.24% 53.06% 24.23% 24.26% -
Total Cost 664,605 668,500 609,836 718,512 738,806 709,690 744,280 -7.25%
-
Net Worth 772,970 771,021 779,832 761,632 741,508 761,441 757,137 1.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 15,291 - - 22,940 15,304 - - -
Div Payout % 50.66% - - 67.04% 93.63% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 772,970 771,021 779,832 761,632 741,508 761,441 757,137 1.38%
NOSH 240,000 229,470 229,362 229,407 229,569 229,349 229,435 3.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.34% 5.98% 10.18% 4.55% 2.16% 8.55% 8.40% -
ROE 3.90% 5.51% 8.86% 4.49% 2.20% 8.71% 9.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 302.91 309.84 296.00 328.12 328.94 338.36 354.16 -9.87%
EPS 13.16 18.52 30.12 14.92 7.12 28.92 29.76 -41.87%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 3.37 3.36 3.40 3.32 3.23 3.32 3.30 1.40%
Adjusted Per Share Value based on latest NOSH - 229,327
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 315.81 323.18 308.60 342.15 343.25 352.74 369.35 -9.88%
EPS 13.72 19.32 31.40 15.55 7.43 30.15 31.04 -41.88%
DPS 6.95 0.00 0.00 10.43 6.96 0.00 0.00 -
NAPS 3.5135 3.5046 3.5447 3.462 3.3705 3.4611 3.4415 1.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.04 2.15 2.20 2.29 2.16 2.40 2.22 -
P/RPS 0.67 0.69 0.74 0.70 0.66 0.71 0.63 4.17%
P/EPS 15.50 11.61 7.30 15.35 30.34 8.30 7.46 62.61%
EY 6.45 8.61 13.69 6.51 3.30 12.05 13.41 -38.52%
DY 3.27 0.00 0.00 4.37 3.09 0.00 0.00 -
P/NAPS 0.61 0.64 0.65 0.69 0.67 0.72 0.67 -6.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 16/08/16 27/05/16 29/02/16 24/11/15 26/08/15 26/05/15 -
Price 2.00 2.16 2.25 2.17 2.39 2.20 2.27 -
P/RPS 0.66 0.70 0.76 0.66 0.73 0.65 0.64 2.06%
P/EPS 15.20 11.66 7.47 14.55 33.57 7.61 7.63 58.12%
EY 6.58 8.57 13.39 6.87 2.98 13.15 13.11 -36.76%
DY 3.33 0.00 0.00 4.61 2.79 0.00 0.00 -
P/NAPS 0.59 0.64 0.66 0.65 0.74 0.66 0.69 -9.88%

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