[WTHORSE] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -65.06%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 159,338 142,610 174,066 165,593 185,769 169,730 186,365 -9.92%
PBT 14,342 5,421 7,714 2,242 5,246 22,393 21,570 -23.83%
Tax -3,329 -1,181 -3,907 -852 -1,268 -5,122 388 -
NP 11,013 4,240 3,807 1,390 3,978 17,271 21,958 -36.90%
-
NP to SH 11,013 4,240 3,807 1,390 3,978 17,271 21,958 -36.90%
-
Tax Rate 23.21% 21.79% 50.65% 38.00% 24.17% 22.87% -1.80% -
Total Cost 148,325 138,370 170,259 164,203 181,791 152,459 164,407 -6.63%
-
Net Worth 771,736 771,736 768,004 772,970 772,605 779,832 761,368 0.90%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 11,462 11,468 - - 11,466 -
Div Payout % - - 301.10% 825.06% - - 52.22% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 771,736 771,736 768,004 772,970 772,605 779,832 761,368 0.90%
NOSH 240,000 240,000 240,000 240,000 229,942 229,362 229,327 3.08%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.91% 2.97% 2.19% 0.84% 2.14% 10.18% 11.78% -
ROE 1.43% 0.55% 0.50% 0.18% 0.51% 2.21% 2.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 69.58 62.27 75.93 72.20 80.79 74.00 81.27 -9.84%
EPS 4.81 1.85 1.66 0.61 1.73 7.53 9.57 -36.81%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 3.37 3.37 3.35 3.37 3.36 3.40 3.32 1.00%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 66.39 59.42 72.53 69.00 77.40 70.72 77.65 -9.92%
EPS 4.59 1.77 1.59 0.58 1.66 7.20 9.15 -36.89%
DPS 0.00 0.00 4.78 4.78 0.00 0.00 4.78 -
NAPS 3.2156 3.2156 3.20 3.2207 3.2192 3.2493 3.1724 0.90%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.98 1.99 2.01 2.04 2.15 2.20 2.29 -
P/RPS 2.85 3.20 2.65 2.83 2.66 2.97 2.82 0.70%
P/EPS 41.17 107.48 121.04 336.63 124.28 29.22 23.92 43.66%
EY 2.43 0.93 0.83 0.30 0.80 3.42 4.18 -30.36%
DY 0.00 0.00 2.49 2.45 0.00 0.00 2.18 -
P/NAPS 0.59 0.59 0.60 0.61 0.64 0.65 0.69 -9.92%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 26/05/17 28/02/17 24/11/16 16/08/16 27/05/16 29/02/16 -
Price 1.97 2.01 2.03 2.00 2.16 2.25 2.17 -
P/RPS 2.83 3.23 2.67 2.77 2.67 3.04 2.67 3.95%
P/EPS 40.96 108.56 122.25 330.03 124.86 29.88 22.66 48.44%
EY 2.44 0.92 0.82 0.30 0.80 3.35 4.41 -32.62%
DY 0.00 0.00 2.46 2.50 0.00 0.00 2.30 -
P/NAPS 0.58 0.60 0.61 0.59 0.64 0.66 0.65 -7.32%

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