[WTHORSE] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 259.74%
YoY- -28.22%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 145,776 642,827 473,726 301,948 142,610 695,158 521,092 -57.25%
PBT 4,816 6,797 25,925 19,763 5,421 37,595 29,881 -70.41%
Tax -1,003 -1,389 -5,574 -4,510 -1,181 -11,150 -7,243 -73.26%
NP 3,813 5,408 20,351 15,253 4,240 26,445 22,638 -69.53%
-
NP to SH 3,813 5,408 20,351 15,253 4,240 26,445 22,638 -69.53%
-
Tax Rate 20.83% 20.44% 21.50% 22.82% 21.79% 29.66% 24.24% -
Total Cost 141,963 637,419 453,375 286,695 138,370 668,713 498,454 -56.74%
-
Net Worth 748,489 746,233 776,025 771,736 771,736 768,004 772,970 -2.12%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 16,023 11,445 - - 22,925 11,468 -
Div Payout % - 296.29% 56.24% - - 86.69% 50.66% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 748,489 746,233 776,025 771,736 771,736 768,004 772,970 -2.12%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.62% 0.84% 4.30% 5.05% 2.97% 3.80% 4.34% -
ROE 0.51% 0.72% 2.62% 1.98% 0.55% 3.44% 2.93% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 63.69 280.83 206.94 131.85 62.27 303.22 227.19 -57.19%
EPS 1.67 2.36 8.89 6.66 1.85 11.80 9.87 -69.44%
DPS 0.00 7.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 3.27 3.26 3.39 3.37 3.37 3.35 3.37 -1.98%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 66.26 292.19 215.33 137.25 64.82 315.98 236.86 -57.25%
EPS 1.73 2.46 9.25 6.93 1.93 12.02 10.29 -69.57%
DPS 0.00 7.28 5.20 0.00 0.00 10.42 5.21 -
NAPS 3.4022 3.392 3.5274 3.5079 3.5079 3.4909 3.5135 -2.12%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.90 1.94 1.97 1.98 1.99 2.01 2.04 -
P/RPS 2.98 0.69 0.95 1.50 3.20 0.66 0.90 122.31%
P/EPS 114.06 82.11 22.16 29.73 107.48 17.42 20.67 212.59%
EY 0.88 1.22 4.51 3.36 0.93 5.74 4.84 -67.93%
DY 0.00 3.61 2.54 0.00 0.00 4.98 2.45 -
P/NAPS 0.58 0.60 0.58 0.59 0.59 0.60 0.61 -3.30%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 23/05/18 28/02/18 23/11/17 24/08/17 26/05/17 28/02/17 24/11/16 -
Price 1.86 1.94 1.95 1.97 2.01 2.03 2.00 -
P/RPS 2.92 0.69 0.94 1.49 3.23 0.67 0.88 122.63%
P/EPS 111.66 82.11 21.93 29.58 108.56 17.60 20.26 212.33%
EY 0.90 1.22 4.56 3.38 0.92 5.68 4.93 -67.85%
DY 0.00 3.61 2.56 0.00 0.00 4.93 2.50 -
P/NAPS 0.57 0.60 0.58 0.58 0.60 0.61 0.59 -2.27%

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