[WTHORSE] QoQ TTM 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- 99.97%
YoY- 68.77%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 642,129 668,038 695,158 707,457 720,219 719,319 752,729 -10.06%
PBT 27,989 20,623 37,595 51,451 31,556 47,539 47,685 -29.91%
Tax -6,718 -7,208 -11,149 -6,854 -9,254 -13,121 -13,468 -37.13%
NP 21,271 13,415 26,446 44,597 22,302 34,418 34,217 -27.18%
-
NP to SH 21,271 13,415 26,446 44,597 22,302 34,418 34,217 -27.18%
-
Tax Rate 24.00% 34.95% 29.66% 13.32% 29.33% 27.60% 28.24% -
Total Cost 620,858 654,623 668,712 662,860 697,917 684,901 718,512 -9.28%
-
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 22,931 22,931 22,931 22,934 22,940 22,940 22,940 -0.02%
Div Payout % 107.80% 170.94% 86.71% 51.43% 102.86% 66.65% 67.04% -
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 240,000 229,002 229,255 229,368 229,942 229,362 229,327 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 3.31% 2.01% 3.80% 6.30% 3.10% 4.78% 4.55% -
ROE 2.76% 1.74% 3.44% 5.77% 2.89% 4.41% 4.49% -
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 280.40 291.72 303.22 308.44 313.22 313.62 328.23 -9.97%
EPS 9.29 5.86 11.54 19.44 9.70 15.01 14.92 -27.10%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
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 291.88 303.65 315.98 321.57 327.37 326.96 342.15 -10.06%
EPS 9.67 6.10 12.02 20.27 10.14 15.64 15.55 -27.16%
DPS 10.42 10.42 10.42 10.42 10.43 10.43 10.43 -0.06%
NAPS 3.5079 3.5079 3.4909 3.5135 3.5118 3.5447 3.4608 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 0.71 0.68 0.66 0.66 0.69 0.70 0.70 0.95%
P/EPS 21.32 33.97 17.42 10.49 22.17 14.66 15.35 24.51%
EY 4.69 2.94 5.74 9.53 4.51 6.82 6.52 -19.73%
DY 5.05 5.03 4.98 4.90 4.65 4.55 4.37 10.13%
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 0.70 0.69 0.67 0.65 0.69 0.72 0.66 4.00%
P/EPS 21.21 34.31 17.60 10.29 22.27 14.99 14.54 28.65%
EY 4.72 2.91 5.68 9.72 4.49 6.67 6.88 -22.23%
DY 5.08 4.98 4.93 5.00 4.63 4.44 4.61 6.69%
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