[WTHORSE] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -33.43%
YoY- -602.98%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 537,111 574,470 591,651 610,527 628,769 632,069 645,993 -11.56%
PBT -55,074 -50,333 -40,013 -28,422 -24,206 -12,333 6,192 -
Tax 1,239 4,372 3,058 1,221 3,820 2,623 -1,211 -
NP -53,835 -45,961 -36,955 -27,201 -20,386 -9,710 4,981 -
-
NP to SH -53,835 -45,961 -36,955 -27,201 -20,386 -9,710 4,981 -
-
Tax Rate - - - - - - 19.56% -
Total Cost 590,946 620,431 628,606 637,728 649,155 641,779 641,012 -5.27%
-
Net Worth 708,000 687,002 736,799 722,399 733,822 777,600 748,489 -3.63%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 4,578 16,023 16,023 -
Div Payout % - - - - 0.00% 0.00% 321.70% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 708,000 687,002 736,799 722,399 733,822 777,600 748,489 -3.63%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -10.02% -8.00% -6.25% -4.46% -3.24% -1.54% 0.77% -
ROE -7.60% -6.69% -5.02% -3.77% -2.78% -1.25% 0.67% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 223.80 251.70 246.52 254.39 275.05 263.36 282.22 -14.31%
EPS -22.43 -20.14 -15.40 -11.33 -8.92 -4.05 2.18 -
DPS 0.00 0.00 0.00 0.00 2.00 6.68 7.00 -
NAPS 2.95 3.01 3.07 3.01 3.21 3.24 3.27 -6.62%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 244.14 261.12 268.93 277.51 285.80 287.30 293.63 -11.56%
EPS -24.47 -20.89 -16.80 -12.36 -9.27 -4.41 2.26 -
DPS 0.00 0.00 0.00 0.00 2.08 7.28 7.28 -
NAPS 3.2182 3.1227 3.3491 3.2836 3.3356 3.5345 3.4022 -3.63%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.14 1.19 1.07 1.53 1.70 1.85 1.90 -
P/RPS 0.51 0.47 0.43 0.60 0.62 0.70 0.67 -16.61%
P/EPS -5.08 -5.91 -6.95 -13.50 -19.06 -45.73 87.31 -
EY -19.68 -16.92 -14.39 -7.41 -5.25 -2.19 1.15 -
DY 0.00 0.00 0.00 0.00 1.18 3.61 3.68 -
P/NAPS 0.39 0.40 0.35 0.51 0.53 0.57 0.58 -23.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 20/11/19 23/08/19 28/05/19 28/02/19 22/11/18 23/08/18 23/05/18 -
Price 1.12 1.15 1.18 1.33 1.60 1.75 1.86 -
P/RPS 0.50 0.46 0.48 0.52 0.58 0.66 0.66 -16.88%
P/EPS -4.99 -5.71 -7.66 -11.73 -17.94 -43.25 85.47 -
EY -20.03 -17.51 -13.05 -8.52 -5.57 -2.31 1.17 -
DY 0.00 0.00 0.00 0.00 1.25 3.82 3.76 -
P/NAPS 0.38 0.38 0.38 0.44 0.50 0.54 0.57 -23.66%

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