[WTHORSE] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 205.04%
YoY- 55.02%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 165,593 185,769 169,730 186,365 178,355 184,869 203,140 -12.70%
PBT 2,242 5,246 22,393 21,570 -17,653 21,229 22,539 -78.44%
Tax -852 -1,268 -5,122 388 -3,252 -5,135 -5,469 -70.94%
NP 1,390 3,978 17,271 21,958 -20,905 16,094 17,070 -81.12%
-
NP to SH 1,390 3,978 17,271 21,958 -20,905 16,094 17,070 -81.12%
-
Tax Rate 38.00% 24.17% 22.87% -1.80% - 24.19% 24.26% -
Total Cost 164,203 181,791 152,459 164,407 199,260 168,775 186,070 -7.97%
-
Net Worth 772,970 772,605 779,832 761,368 741,198 761,140 757,137 1.38%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 11,468 - - 11,466 11,473 - - -
Div Payout % 825.06% - - 52.22% 0.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 772,970 772,605 779,832 761,368 741,198 761,140 757,137 1.38%
NOSH 240,000 229,942 229,362 229,327 229,473 229,259 229,435 3.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.84% 2.14% 10.18% 11.78% -11.72% 8.71% 8.40% -
ROE 0.18% 0.51% 2.21% 2.88% -2.82% 2.11% 2.25% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 72.20 80.79 74.00 81.27 77.72 80.64 88.54 -12.68%
EPS 0.61 1.73 7.53 9.57 -9.11 7.02 7.44 -81.04%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 3.37 3.36 3.40 3.32 3.23 3.32 3.30 1.40%
Adjusted Per Share Value based on latest NOSH - 229,327
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 75.27 84.44 77.15 84.71 81.07 84.03 92.34 -12.70%
EPS 0.63 1.81 7.85 9.98 -9.50 7.32 7.76 -81.16%
DPS 5.21 0.00 0.00 5.21 5.22 0.00 0.00 -
NAPS 3.5135 3.5118 3.5447 3.4608 3.3691 3.4597 3.4415 1.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.04 2.15 2.20 2.29 2.16 2.40 2.22 -
P/RPS 2.83 2.66 2.97 2.82 2.78 2.98 2.51 8.30%
P/EPS 336.63 124.28 29.22 23.92 -23.71 34.19 29.84 400.78%
EY 0.30 0.80 3.42 4.18 -4.22 2.92 3.35 -79.89%
DY 2.45 0.00 0.00 2.18 2.31 0.00 0.00 -
P/NAPS 0.61 0.64 0.65 0.69 0.67 0.72 0.67 -6.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 16/08/16 27/05/16 29/02/16 24/11/15 26/08/15 26/05/15 -
Price 2.00 2.16 2.25 2.17 2.39 2.20 2.27 -
P/RPS 2.77 2.67 3.04 2.67 3.07 2.73 2.56 5.38%
P/EPS 330.03 124.86 29.88 22.66 -26.23 31.34 30.51 386.99%
EY 0.30 0.80 3.35 4.41 -3.81 3.19 3.28 -79.61%
DY 2.50 0.00 0.00 2.30 2.09 0.00 0.00 -
P/NAPS 0.59 0.64 0.66 0.65 0.74 0.66 0.69 -9.88%

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