[WTHORSE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 62.7%
YoY- 3.66%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 190,962 147,610 164,426 143,816 150,156 148,727 158,496 13.18%
PBT 21,641 15,452 19,926 16,577 9,044 10,990 13,027 40.13%
Tax -13,040 -3,649 -4,625 -4,101 -1,376 -2,533 -3,013 164.86%
NP 8,601 11,803 15,301 12,476 7,668 8,457 10,014 -9.61%
-
NP to SH 8,601 11,803 15,301 12,476 7,668 8,457 10,014 -9.61%
-
Tax Rate 60.26% 23.62% 23.21% 24.74% 15.21% 23.05% 23.13% -
Total Cost 182,361 135,807 149,125 131,340 142,488 140,270 148,482 14.64%
-
Net Worth 688,191 698,076 685,906 683,427 459,274 675,640 668,365 1.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 11,469 11,481 - - 11,481 11,490 - -
Div Payout % 133.35% 97.28% - - 149.74% 135.87% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 688,191 698,076 685,906 683,427 459,274 675,640 668,365 1.96%
NOSH 229,397 229,630 229,400 229,338 229,637 229,809 229,678 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.50% 8.00% 9.31% 8.67% 5.11% 5.69% 6.32% -
ROE 1.25% 1.69% 2.23% 1.83% 1.67% 1.25% 1.50% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.25 64.28 71.68 62.71 65.39 64.72 69.01 13.28%
EPS 3.75 5.14 6.67 5.44 3.34 3.68 4.36 -9.53%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.00 3.04 2.99 2.98 2.00 2.94 2.91 2.04%
Adjusted Per Share Value based on latest NOSH - 229,338
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.57 61.50 68.51 59.92 62.57 61.97 66.04 13.19%
EPS 3.58 4.92 6.38 5.20 3.20 3.52 4.17 -9.64%
DPS 4.78 4.78 0.00 0.00 4.78 4.79 0.00 -
NAPS 2.8675 2.9087 2.8579 2.8476 1.9136 2.8152 2.7849 1.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.87 1.80 1.71 1.62 1.62 1.65 1.66 -
P/RPS 2.25 2.80 2.39 2.58 2.48 2.55 2.41 -4.46%
P/EPS 49.87 35.02 25.64 29.78 48.51 44.84 38.07 19.66%
EY 2.01 2.86 3.90 3.36 2.06 2.23 2.63 -16.36%
DY 2.67 2.78 0.00 0.00 3.09 3.03 0.00 -
P/NAPS 0.62 0.59 0.57 0.54 0.81 0.56 0.57 5.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 20/11/13 23/08/13 29/05/13 27/02/13 21/11/12 29/08/12 -
Price 1.89 1.79 1.68 1.70 1.61 1.65 1.67 -
P/RPS 2.27 2.78 2.34 2.71 2.46 2.55 2.42 -4.16%
P/EPS 50.41 34.82 25.19 31.25 48.22 44.84 38.30 20.04%
EY 1.98 2.87 3.97 3.20 2.07 2.23 2.61 -16.77%
DY 2.65 2.79 0.00 0.00 3.11 3.03 0.00 -
P/NAPS 0.63 0.59 0.56 0.57 0.81 0.56 0.57 6.88%

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