[WTHORSE] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 94.28%
YoY- 13.69%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 169,730 752,729 566,364 388,009 203,140 765,200 548,215 -54.20%
PBT 22,393 47,685 26,115 43,768 22,539 76,359 61,094 -48.75%
Tax -5,122 -13,468 -13,856 -10,604 -5,469 -17,124 -16,024 -53.21%
NP 17,271 34,217 12,259 33,164 17,070 59,235 45,070 -47.21%
-
NP to SH 17,271 34,217 12,259 33,164 17,070 59,235 45,070 -47.21%
-
Tax Rate 22.87% 28.24% 53.06% 24.23% 24.26% 22.43% 26.23% -
Total Cost 152,459 718,512 554,105 354,845 186,070 705,965 503,145 -54.85%
-
Net Worth 779,832 761,632 741,508 761,441 757,137 738,722 733,980 4.11%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 22,940 11,478 - - 22,941 11,468 -
Div Payout % - 67.04% 93.63% - - 38.73% 25.45% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 779,832 761,632 741,508 761,441 757,137 738,722 733,980 4.11%
NOSH 229,362 229,407 229,569 229,349 229,435 229,417 229,368 -0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.18% 4.55% 2.16% 8.55% 8.40% 7.74% 8.22% -
ROE 2.21% 4.49% 1.65% 4.36% 2.25% 8.02% 6.14% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 74.00 328.12 246.71 169.18 88.54 333.54 239.01 -54.20%
EPS 7.53 14.92 5.34 14.46 7.44 25.82 19.65 -47.21%
DPS 0.00 10.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 3.40 3.32 3.23 3.32 3.30 3.22 3.20 4.12%
Adjusted Per Share Value based on latest NOSH - 229,259
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 70.72 313.64 235.99 161.67 84.64 318.83 228.42 -54.20%
EPS 7.20 14.26 5.11 13.82 7.11 24.68 18.78 -47.19%
DPS 0.00 9.56 4.78 0.00 0.00 9.56 4.78 -
NAPS 3.2493 3.1735 3.0896 3.1727 3.1547 3.078 3.0583 4.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.20 2.29 2.16 2.40 2.22 2.00 2.17 -
P/RPS 2.97 0.70 0.88 1.42 2.51 0.60 0.91 119.86%
P/EPS 29.22 15.35 40.45 16.60 29.84 7.75 11.04 91.22%
EY 3.42 6.51 2.47 6.02 3.35 12.91 9.06 -47.73%
DY 0.00 4.37 2.31 0.00 0.00 5.00 2.30 -
P/NAPS 0.65 0.69 0.67 0.72 0.67 0.62 0.68 -2.96%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 24/11/15 26/08/15 26/05/15 27/02/15 26/11/14 -
Price 2.25 2.17 2.39 2.20 2.27 2.15 2.15 -
P/RPS 3.04 0.66 0.97 1.30 2.56 0.64 0.90 124.95%
P/EPS 29.88 14.55 44.76 15.21 30.51 8.33 10.94 95.27%
EY 3.35 6.87 2.23 6.57 3.28 12.01 9.14 -48.75%
DY 0.00 4.61 2.09 0.00 0.00 4.65 2.33 -
P/NAPS 0.66 0.65 0.74 0.66 0.69 0.67 0.67 -0.99%

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