[WTHORSE] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 20.51%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 186,365 178,355 184,869 203,140 216,985 190,683 188,404 -0.72%
PBT 21,570 -17,653 21,229 22,539 15,265 20,837 20,096 4.81%
Tax 388 -3,252 -5,135 -5,469 -1,100 -4,937 -6,080 -
NP 21,958 -20,905 16,094 17,070 14,165 15,900 14,016 34.77%
-
NP to SH 21,958 -20,905 16,094 17,070 14,165 15,900 14,016 34.77%
-
Tax Rate -1.80% - 24.19% 24.26% 7.21% 23.69% 30.25% -
Total Cost 164,407 199,260 168,775 186,070 202,820 174,783 174,388 -3.84%
-
Net Worth 761,368 741,198 761,140 757,137 739,223 734,245 718,004 3.97%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,466 11,473 - - 11,478 11,472 - -
Div Payout % 52.22% 0.00% - - 81.04% 72.15% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 761,368 741,198 761,140 757,137 739,223 734,245 718,004 3.97%
NOSH 229,327 229,473 229,259 229,435 229,572 229,451 229,394 -0.01%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.78% -11.72% 8.71% 8.40% 6.53% 8.34% 7.44% -
ROE 2.88% -2.82% 2.11% 2.25% 1.92% 2.17% 1.95% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 81.27 77.72 80.64 88.54 94.52 83.10 82.13 -0.69%
EPS 9.57 -9.11 7.02 7.44 6.17 6.93 6.11 34.75%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 3.32 3.23 3.32 3.30 3.22 3.20 3.13 3.99%
Adjusted Per Share Value based on latest NOSH - 229,435
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 77.65 74.31 77.03 84.64 90.41 79.45 78.50 -0.72%
EPS 9.15 -8.71 6.71 7.11 5.90 6.62 5.84 34.78%
DPS 4.78 4.78 0.00 0.00 4.78 4.78 0.00 -
NAPS 3.1724 3.0883 3.1714 3.1547 3.0801 3.0594 2.9917 3.97%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.29 2.16 2.40 2.22 2.00 2.17 2.24 -
P/RPS 2.82 2.78 2.98 2.51 2.12 2.61 2.73 2.17%
P/EPS 23.92 -23.71 34.19 29.84 32.41 31.32 36.66 -24.71%
EY 4.18 -4.22 2.92 3.35 3.09 3.19 2.73 32.74%
DY 2.18 2.31 0.00 0.00 2.50 2.30 0.00 -
P/NAPS 0.69 0.67 0.72 0.67 0.62 0.68 0.72 -2.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 26/08/15 26/05/15 27/02/15 26/11/14 28/08/14 -
Price 2.17 2.39 2.20 2.27 2.15 2.15 2.25 -
P/RPS 2.67 3.07 2.73 2.56 2.27 2.59 2.74 -1.70%
P/EPS 22.66 -26.23 31.34 30.51 34.85 31.03 36.82 -27.58%
EY 4.41 -3.81 3.19 3.28 2.87 3.22 2.72 37.88%
DY 2.30 2.09 0.00 0.00 2.33 2.33 0.00 -
P/NAPS 0.65 0.74 0.66 0.69 0.67 0.67 0.72 -6.57%

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