[WTHORSE] QoQ 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- 13.44%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 184,869 203,140 216,985 190,683 188,404 169,128 190,962 -2.14%
PBT 21,229 22,539 15,265 20,837 20,096 20,162 21,641 -1.27%
Tax -5,135 -5,469 -1,100 -4,937 -6,080 -5,007 -13,040 -46.36%
NP 16,094 17,070 14,165 15,900 14,016 15,155 8,601 52.02%
-
NP to SH 16,094 17,070 14,165 15,900 14,016 15,155 8,601 52.02%
-
Tax Rate 24.19% 24.26% 7.21% 23.69% 30.25% 24.83% 60.26% -
Total Cost 168,775 186,070 202,820 174,783 174,388 153,973 182,361 -5.04%
-
Net Worth 761,140 757,137 739,223 734,245 718,004 715,334 688,191 6.96%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 11,478 11,472 - - 11,469 -
Div Payout % - - 81.04% 72.15% - - 133.35% -
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 761,140 757,137 739,223 734,245 718,004 715,334 688,191 6.96%
NOSH 229,259 229,435 229,572 229,451 229,394 229,273 229,397 -0.04%
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 8.71% 8.40% 6.53% 8.34% 7.44% 8.96% 4.50% -
ROE 2.11% 2.25% 1.92% 2.17% 1.95% 2.12% 1.25% -
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 80.64 88.54 94.52 83.10 82.13 73.77 83.25 -2.10%
EPS 7.02 7.44 6.17 6.93 6.11 6.61 3.75 52.06%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 3.32 3.30 3.22 3.20 3.13 3.12 3.00 7.01%
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 84.03 92.34 98.63 86.67 85.64 76.88 86.80 -2.14%
EPS 7.32 7.76 6.44 7.23 6.37 6.89 3.91 52.07%
DPS 0.00 0.00 5.22 5.21 0.00 0.00 5.21 -
NAPS 3.4597 3.4415 3.3601 3.3375 3.2637 3.2515 3.1281 6.96%
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 2.98 2.51 2.12 2.61 2.73 2.77 2.25 20.66%
P/EPS 34.19 29.84 32.41 31.32 36.66 30.86 49.87 -22.30%
EY 2.92 3.35 3.09 3.19 2.73 3.24 2.01 28.35%
DY 0.00 0.00 2.50 2.30 0.00 0.00 2.67 -
P/NAPS 0.72 0.67 0.62 0.68 0.72 0.65 0.62 10.51%
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 2.73 2.56 2.27 2.59 2.74 3.06 2.27 13.12%
P/EPS 31.34 30.51 34.85 31.03 36.82 34.19 50.41 -27.22%
EY 3.19 3.28 2.87 3.22 2.72 2.92 1.98 37.55%
DY 0.00 0.00 2.33 2.33 0.00 0.00 2.65 -
P/NAPS 0.66 0.69 0.67 0.67 0.72 0.72 0.63 3.15%

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