[WTHORSE] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -49.53%
YoY- 1.18%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 695,158 521,092 355,499 169,730 752,729 566,364 388,009 47.25%
PBT 37,595 29,881 27,639 22,393 47,685 26,115 43,768 -9.59%
Tax -11,150 -7,243 -6,390 -5,122 -13,468 -13,856 -10,604 3.38%
NP 26,445 22,638 21,249 17,271 34,217 12,259 33,164 -13.95%
-
NP to SH 26,445 22,638 21,249 17,271 34,217 12,259 33,164 -13.95%
-
Tax Rate 29.66% 24.24% 23.12% 22.87% 28.24% 53.06% 24.23% -
Total Cost 668,713 498,454 334,250 152,459 718,512 554,105 354,845 52.27%
-
Net Worth 768,004 772,970 771,021 779,832 761,632 741,508 761,441 0.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 22,925 11,468 - - 22,940 11,478 - -
Div Payout % 86.69% 50.66% - - 67.04% 93.63% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 768,004 772,970 771,021 779,832 761,632 741,508 761,441 0.57%
NOSH 240,000 240,000 229,470 229,362 229,407 229,569 229,349 3.05%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.80% 4.34% 5.98% 10.18% 4.55% 2.16% 8.55% -
ROE 3.44% 2.93% 2.76% 2.21% 4.49% 1.65% 4.36% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 303.22 227.19 154.92 74.00 328.12 246.71 169.18 47.28%
EPS 11.80 9.87 9.26 7.53 14.92 5.34 14.46 -12.62%
DPS 10.00 5.00 0.00 0.00 10.00 5.00 0.00 -
NAPS 3.35 3.37 3.36 3.40 3.32 3.23 3.32 0.59%
Adjusted Per Share Value based on latest NOSH - 229,362
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 315.98 236.86 161.59 77.15 342.15 257.44 176.37 47.25%
EPS 12.02 10.29 9.66 7.85 15.55 5.57 15.07 -13.93%
DPS 10.42 5.21 0.00 0.00 10.43 5.22 0.00 -
NAPS 3.4909 3.5135 3.5046 3.5447 3.462 3.3705 3.4611 0.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.01 2.04 2.15 2.20 2.29 2.16 2.40 -
P/RPS 0.66 0.90 1.39 2.97 0.70 0.88 1.42 -39.85%
P/EPS 17.42 20.67 23.22 29.22 15.35 40.45 16.60 3.25%
EY 5.74 4.84 4.31 3.42 6.51 2.47 6.02 -3.11%
DY 4.98 2.45 0.00 0.00 4.37 2.31 0.00 -
P/NAPS 0.60 0.61 0.64 0.65 0.69 0.67 0.72 -11.39%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 24/11/16 16/08/16 27/05/16 29/02/16 24/11/15 26/08/15 -
Price 2.03 2.00 2.16 2.25 2.17 2.39 2.20 -
P/RPS 0.67 0.88 1.39 3.04 0.66 0.97 1.30 -35.58%
P/EPS 17.60 20.26 23.33 29.88 14.55 44.76 15.21 10.17%
EY 5.68 4.93 4.29 3.35 6.87 2.23 6.57 -9.20%
DY 4.93 2.50 0.00 0.00 4.61 2.09 0.00 -
P/NAPS 0.61 0.59 0.64 0.66 0.65 0.74 0.66 -5.09%

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