[WTHORSE] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 17.43%
YoY- -43.99%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 632,069 645,993 642,827 648,314 642,129 668,038 695,158 -6.16%
PBT -12,333 6,192 6,797 31,909 27,989 20,623 37,595 -
Tax 2,623 -1,211 -1,389 -6,930 -6,718 -7,208 -11,149 -
NP -9,710 4,981 5,408 24,979 21,271 13,415 26,446 -
-
NP to SH -9,710 4,981 5,408 24,979 21,271 13,415 26,446 -
-
Tax Rate - 19.56% 20.44% 21.72% 24.00% 34.95% 29.66% -
Total Cost 641,779 641,012 637,419 623,335 620,858 654,623 668,712 -2.71%
-
Net Worth 777,600 748,489 746,233 776,025 771,736 771,736 768,004 0.83%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16,023 16,023 16,023 22,908 22,931 22,931 22,931 -21.30%
Div Payout % 0.00% 321.70% 296.30% 91.71% 107.80% 170.94% 86.71% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 777,600 748,489 746,233 776,025 771,736 771,736 768,004 0.83%
NOSH 240,000 240,000 240,000 240,000 240,000 229,002 229,255 3.10%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -1.54% 0.77% 0.84% 3.85% 3.31% 2.01% 3.80% -
ROE -1.25% 0.67% 0.72% 3.22% 2.76% 1.74% 3.44% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 263.36 282.22 280.83 283.21 280.40 291.72 303.22 -8.99%
EPS -4.05 2.18 2.36 10.91 9.29 5.86 11.54 -
DPS 6.68 7.00 7.00 10.00 10.00 10.00 10.00 -23.64%
NAPS 3.24 3.27 3.26 3.39 3.37 3.37 3.35 -2.20%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 263.36 269.16 267.84 270.13 267.55 278.35 289.65 -6.16%
EPS -4.05 2.08 2.25 10.41 8.86 5.59 11.02 -
DPS 6.68 6.68 6.68 9.55 9.55 9.55 9.55 -21.25%
NAPS 3.24 3.1187 3.1093 3.2334 3.2156 3.2156 3.20 0.83%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.85 1.90 1.94 1.97 1.98 1.99 2.01 -
P/RPS 0.70 0.67 0.69 0.70 0.71 0.68 0.66 4.01%
P/EPS -45.73 87.31 82.11 18.05 21.32 33.97 17.42 -
EY -2.19 1.15 1.22 5.54 4.69 2.94 5.74 -
DY 3.61 3.68 3.61 5.08 5.05 5.03 4.98 -19.35%
P/NAPS 0.57 0.58 0.60 0.58 0.59 0.59 0.60 -3.37%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 23/05/18 28/02/18 23/11/17 24/08/17 26/05/17 28/02/17 -
Price 1.75 1.86 1.94 1.95 1.97 2.01 2.03 -
P/RPS 0.66 0.66 0.69 0.69 0.70 0.69 0.67 -1.00%
P/EPS -43.25 85.47 82.11 17.87 21.21 34.31 17.60 -
EY -2.31 1.17 1.22 5.60 4.72 2.91 5.68 -
DY 3.82 3.76 3.61 5.13 5.08 4.98 4.93 -15.67%
P/NAPS 0.54 0.57 0.60 0.58 0.58 0.60 0.61 -7.82%

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