[WTHORSE] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 16.82%
YoY- -22.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 473,726 301,948 142,610 695,158 521,092 355,499 169,730 98.11%
PBT 25,925 19,763 5,421 37,595 29,881 27,639 22,393 10.24%
Tax -5,574 -4,510 -1,181 -11,150 -7,243 -6,390 -5,122 5.79%
NP 20,351 15,253 4,240 26,445 22,638 21,249 17,271 11.54%
-
NP to SH 20,351 15,253 4,240 26,445 22,638 21,249 17,271 11.54%
-
Tax Rate 21.50% 22.82% 21.79% 29.66% 24.24% 23.12% 22.87% -
Total Cost 453,375 286,695 138,370 668,713 498,454 334,250 152,459 106.65%
-
Net Worth 776,025 771,736 771,736 768,004 772,970 771,021 779,832 -0.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,445 - - 22,925 11,468 - - -
Div Payout % 56.24% - - 86.69% 50.66% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 776,025 771,736 771,736 768,004 772,970 771,021 779,832 -0.32%
NOSH 240,000 240,000 240,000 240,000 240,000 229,470 229,362 3.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.30% 5.05% 2.97% 3.80% 4.34% 5.98% 10.18% -
ROE 2.62% 1.98% 0.55% 3.44% 2.93% 2.76% 2.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 206.94 131.85 62.27 303.22 227.19 154.92 74.00 98.36%
EPS 8.89 6.66 1.85 11.80 9.87 9.26 7.53 11.69%
DPS 5.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 3.39 3.37 3.37 3.35 3.37 3.36 3.40 -0.19%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 215.33 137.25 64.82 315.98 236.86 161.59 77.15 98.11%
EPS 9.25 6.93 1.93 12.02 10.29 9.66 7.85 11.55%
DPS 5.20 0.00 0.00 10.42 5.21 0.00 0.00 -
NAPS 3.5274 3.5079 3.5079 3.4909 3.5135 3.5046 3.5447 -0.32%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.97 1.98 1.99 2.01 2.04 2.15 2.20 -
P/RPS 0.95 1.50 3.20 0.66 0.90 1.39 2.97 -53.19%
P/EPS 22.16 29.73 107.48 17.42 20.67 23.22 29.22 -16.82%
EY 4.51 3.36 0.93 5.74 4.84 4.31 3.42 20.23%
DY 2.54 0.00 0.00 4.98 2.45 0.00 0.00 -
P/NAPS 0.58 0.59 0.59 0.60 0.61 0.64 0.65 -7.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 26/05/17 28/02/17 24/11/16 16/08/16 27/05/16 -
Price 1.95 1.97 2.01 2.03 2.00 2.16 2.25 -
P/RPS 0.94 1.49 3.23 0.67 0.88 1.39 3.04 -54.24%
P/EPS 21.93 29.58 108.56 17.60 20.26 23.33 29.88 -18.61%
EY 4.56 3.38 0.92 5.68 4.93 4.29 3.35 22.80%
DY 2.56 0.00 0.00 4.93 2.50 0.00 0.00 -
P/NAPS 0.58 0.58 0.60 0.61 0.59 0.64 0.66 -8.24%

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