[WTHORSE] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 9.92%
YoY- -46.86%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 453,264 432,927 410,043 414,146 427,003 500,012 531,916 -10.12%
PBT -39,721 -46,083 -61,137 -77,193 -82,882 -75,166 -61,764 -25.51%
Tax 4,080 4,591 4,723 -1,869 -4,883 -2,931 -2,141 -
NP -35,641 -41,492 -56,414 -79,062 -87,765 -78,097 -63,905 -32.26%
-
NP to SH -35,641 -41,492 -56,414 -79,062 -87,765 -78,097 -63,905 -32.26%
-
Tax Rate - - - - - - - -
Total Cost 488,905 474,419 466,457 493,208 514,768 578,109 595,821 -12.36%
-
Net Worth 564,723 614,399 587,494 626,399 598,879 621,651 642,703 -8.26%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 564,723 614,399 587,494 626,399 598,879 621,651 642,703 -8.26%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -7.86% -9.58% -13.76% -19.09% -20.55% -15.62% -12.01% -
ROE -6.31% -6.75% -9.60% -12.62% -14.65% -12.56% -9.94% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 199.05 180.39 180.07 172.56 187.52 219.58 233.39 -10.07%
EPS -15.65 -17.29 -24.77 -32.94 -38.54 -34.30 -28.04 -32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.56 2.58 2.61 2.63 2.73 2.82 -8.21%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 206.03 196.79 186.38 188.25 194.09 227.28 241.78 -10.12%
EPS -16.20 -18.86 -25.64 -35.94 -39.89 -35.50 -29.05 -32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5669 2.7927 2.6704 2.8473 2.7222 2.8257 2.9214 -8.27%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.68 0.63 0.645 0.61 0.69 0.67 1.01 -
P/RPS 0.34 0.35 0.36 0.35 0.37 0.31 0.43 -14.50%
P/EPS -4.34 -3.64 -2.60 -1.85 -1.79 -1.95 -3.60 13.28%
EY -23.02 -27.44 -38.41 -54.00 -55.86 -51.19 -27.76 -11.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.25 0.23 0.26 0.25 0.36 -17.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 25/05/21 25/02/21 20/11/20 25/08/20 24/06/20 27/02/20 -
Price 0.725 0.615 0.66 0.67 0.59 0.705 0.965 -
P/RPS 0.36 0.34 0.37 0.39 0.31 0.32 0.41 -8.31%
P/EPS -4.63 -3.56 -2.66 -2.03 -1.53 -2.06 -3.44 21.92%
EY -21.59 -28.11 -37.54 -49.17 -65.33 -48.65 -29.06 -17.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.24 0.26 0.26 0.22 0.26 0.34 -10.07%

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