[WTHORSE] QoQ 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- 173.88%
YoY- -82.66%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 171,778 159,338 142,610 174,066 165,593 185,769 169,730 0.80%
PBT 6,162 14,342 5,421 7,714 2,242 5,246 22,393 -57.66%
Tax -1,064 -3,329 -1,181 -3,907 -852 -1,268 -5,122 -64.89%
NP 5,098 11,013 4,240 3,807 1,390 3,978 17,271 -55.63%
-
NP to SH 5,098 11,013 4,240 3,807 1,390 3,978 17,271 -55.63%
-
Tax Rate 17.27% 23.21% 21.79% 50.65% 38.00% 24.17% 22.87% -
Total Cost 166,680 148,325 138,370 170,259 164,203 181,791 152,459 6.11%
-
Net Worth 776,025 771,736 771,736 768,004 772,970 772,605 779,832 -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 - - 11,462 11,468 - - -
Div Payout % 224.52% - - 301.10% 825.06% - - -
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 776,025 771,736 771,736 768,004 772,970 772,605 779,832 -0.32%
NOSH 240,000 240,000 240,000 240,000 240,000 229,942 229,362 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 2.97% 6.91% 2.97% 2.19% 0.84% 2.14% 10.18% -
ROE 0.66% 1.43% 0.55% 0.50% 0.18% 0.51% 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 75.04 69.58 62.27 75.93 72.20 80.79 74.00 0.93%
EPS 2.23 4.81 1.85 1.66 0.61 1.73 7.53 -55.53%
DPS 5.00 0.00 0.00 5.00 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 78.08 72.43 64.82 79.12 75.27 84.44 77.15 0.80%
EPS 2.32 5.01 1.93 1.73 0.63 1.81 7.85 -55.59%
DPS 5.20 0.00 0.00 5.21 5.21 0.00 0.00 -
NAPS 3.5274 3.5079 3.5079 3.4909 3.5135 3.5118 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 2.63 2.85 3.20 2.65 2.83 2.66 2.97 -7.77%
P/EPS 88.46 41.17 107.48 121.04 336.63 124.28 29.22 109.13%
EY 1.13 2.43 0.93 0.83 0.30 0.80 3.42 -52.17%
DY 2.54 0.00 0.00 2.49 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 2.60 2.83 3.23 2.67 2.77 2.67 3.04 -9.88%
P/EPS 87.56 40.96 108.56 122.25 330.03 124.86 29.88 104.64%
EY 1.14 2.44 0.92 0.82 0.30 0.80 3.35 -51.22%
DY 2.56 0.00 0.00 2.46 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