[WTHORSE] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 5.22%
YoY- -158.46%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 449,444 445,023 422,201 408,760 386,907 392,299 413,350 5.74%
PBT 9,916 -376 -15,689 -29,662 -30,794 -21,099 6,527 32.18%
Tax -1,672 -1,668 -1,599 -5,127 -5,912 -5,818 -5,676 -55.76%
NP 8,244 -2,044 -17,288 -34,789 -36,706 -26,917 851 355.06%
-
NP to SH 8,244 -2,044 -17,288 -34,789 -36,706 -26,917 851 355.06%
-
Tax Rate 16.86% - - - - - 86.96% -
Total Cost 441,200 447,067 439,489 443,549 423,613 419,216 412,499 4.59%
-
Net Worth 579,983 633,600 636,000 564,546 616,799 628,799 595,420 -1.73%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - 7,200 13,815 -
Div Payout % - - - - - 0.00% 1,623.48% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 579,983 633,600 636,000 564,546 616,799 628,799 595,420 -1.73%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.83% -0.46% -4.09% -8.51% -9.49% -6.86% 0.21% -
ROE 1.42% -0.32% -2.72% -6.16% -5.95% -4.28% 0.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 203.81 185.43 175.92 185.36 161.21 163.46 187.44 5.74%
EPS 3.74 -0.85 -7.20 -15.78 -15.29 -11.22 0.39 351.99%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.26 -
NAPS 2.63 2.64 2.65 2.56 2.57 2.62 2.70 -1.73%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 204.29 202.28 191.91 185.80 175.87 178.32 187.89 5.74%
EPS 3.75 -0.93 -7.86 -15.81 -16.68 -12.24 0.39 352.80%
DPS 0.00 0.00 0.00 0.00 0.00 3.27 6.28 -
NAPS 2.6363 2.88 2.8909 2.5661 2.8036 2.8582 2.7065 -1.73%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.70 0.82 0.63 0.58 0.595 0.60 0.61 -
P/RPS 0.34 0.44 0.36 0.31 0.37 0.37 0.33 2.01%
P/EPS 18.72 -96.28 -8.75 -3.68 -3.89 -5.35 158.07 -75.91%
EY 5.34 -1.04 -11.43 -27.20 -25.70 -18.69 0.63 316.26%
DY 0.00 0.00 0.00 0.00 0.00 5.00 10.27 -
P/NAPS 0.27 0.31 0.24 0.23 0.23 0.23 0.23 11.29%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 15/08/24 28/05/24 28/02/24 17/11/23 23/08/23 25/05/23 28/02/23 -
Price 0.74 0.80 0.685 0.61 0.61 0.60 0.61 -
P/RPS 0.36 0.43 0.39 0.33 0.38 0.37 0.33 5.97%
P/EPS 19.79 -93.93 -9.51 -3.87 -3.99 -5.35 158.07 -75.00%
EY 5.05 -1.06 -10.52 -25.86 -25.07 -18.69 0.63 301.03%
DY 0.00 0.00 0.00 0.00 0.00 5.00 10.27 -
P/NAPS 0.28 0.30 0.26 0.24 0.24 0.23 0.23 14.02%

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