[WTHORSE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 54.51%
YoY- 13.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 388,009 203,140 765,200 548,215 357,532 169,128 646,814 -28.93%
PBT 43,768 22,539 76,359 61,094 40,257 20,162 73,596 -29.34%
Tax -10,604 -5,469 -17,124 -16,024 -11,087 -5,007 -25,414 -44.25%
NP 33,164 17,070 59,235 45,070 29,170 15,155 48,182 -22.09%
-
NP to SH 33,164 17,070 59,235 45,070 29,170 15,155 48,182 -22.09%
-
Tax Rate 24.23% 24.26% 22.43% 26.23% 27.54% 24.83% 34.53% -
Total Cost 354,845 186,070 705,965 503,145 328,362 153,973 598,632 -29.50%
-
Net Worth 761,441 757,137 738,722 733,980 717,783 715,334 699,794 5.80%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 22,941 11,468 - - 22,944 -
Div Payout % - - 38.73% 25.45% - - 47.62% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 761,441 757,137 738,722 733,980 717,783 715,334 699,794 5.80%
NOSH 229,349 229,435 229,417 229,368 229,323 229,273 229,440 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.55% 8.40% 7.74% 8.22% 8.16% 8.96% 7.45% -
ROE 4.36% 2.25% 8.02% 6.14% 4.06% 2.12% 6.89% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 169.18 88.54 333.54 239.01 155.91 73.77 281.91 -28.91%
EPS 14.46 7.44 25.82 19.65 12.72 6.61 21.00 -22.07%
DPS 0.00 0.00 10.00 5.00 0.00 0.00 10.00 -
NAPS 3.32 3.30 3.22 3.20 3.13 3.12 3.05 5.83%
Adjusted Per Share Value based on latest NOSH - 229,451
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 161.67 84.64 318.83 228.42 148.97 70.47 269.51 -28.93%
EPS 13.82 7.11 24.68 18.78 12.15 6.31 20.08 -22.10%
DPS 0.00 0.00 9.56 4.78 0.00 0.00 9.56 -
NAPS 3.1727 3.1547 3.078 3.0583 2.9908 2.9806 2.9158 5.80%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.40 2.22 2.00 2.17 2.24 2.04 1.87 -
P/RPS 1.42 2.51 0.60 0.91 1.44 2.77 0.66 66.89%
P/EPS 16.60 29.84 7.75 11.04 17.61 30.86 8.90 51.69%
EY 6.02 3.35 12.91 9.06 5.68 3.24 11.23 -34.08%
DY 0.00 0.00 5.00 2.30 0.00 0.00 5.35 -
P/NAPS 0.72 0.67 0.62 0.68 0.72 0.65 0.61 11.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 26/05/15 27/02/15 26/11/14 28/08/14 29/05/14 28/02/14 -
Price 2.20 2.27 2.15 2.15 2.25 2.26 1.89 -
P/RPS 1.30 2.56 0.64 0.90 1.44 3.06 0.67 55.75%
P/EPS 15.21 30.51 8.33 10.94 17.69 34.19 9.00 42.01%
EY 6.57 3.28 12.01 9.14 5.65 2.92 11.11 -29.61%
DY 0.00 0.00 4.65 2.33 0.00 0.00 5.29 -
P/NAPS 0.66 0.69 0.67 0.67 0.72 0.72 0.62 4.26%

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