[WTHORSE] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -98.57%
YoY- -95.36%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 408,760 386,907 392,299 413,350 449,535 414,804 386,438 3.81%
PBT -29,662 -30,794 -21,099 6,527 67,880 54,889 40,946 -
Tax -5,127 -5,912 -5,818 -5,676 -8,374 -7,493 -8,061 -26.02%
NP -34,789 -36,706 -26,917 851 59,506 47,396 32,885 -
-
NP to SH -34,789 -36,706 -26,917 851 59,506 47,396 32,885 -
-
Tax Rate - - - 86.96% 12.34% 13.65% 19.69% -
Total Cost 443,549 423,613 419,216 412,499 390,029 367,408 353,553 16.30%
-
Net Worth 564,546 616,799 628,799 595,420 597,625 655,200 610,857 -5.11%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 7,200 13,815 20,584 20,584 13,384 -
Div Payout % - - 0.00% 1,623.48% 34.59% 43.43% 40.70% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 564,546 616,799 628,799 595,420 597,625 655,200 610,857 -5.11%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -8.51% -9.49% -6.86% 0.21% 13.24% 11.43% 8.51% -
ROE -6.16% -5.95% -4.28% 0.14% 9.96% 7.23% 5.38% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 185.36 161.21 163.46 187.44 203.85 172.84 175.23 3.81%
EPS -15.78 -15.29 -11.22 0.39 26.98 19.75 14.91 -
DPS 0.00 0.00 3.00 6.26 9.33 8.58 6.07 -
NAPS 2.56 2.57 2.62 2.70 2.71 2.73 2.77 -5.11%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 170.32 161.21 163.46 172.23 187.31 172.84 161.02 3.81%
EPS -14.50 -15.29 -11.22 0.35 24.79 19.75 13.70 -
DPS 0.00 0.00 3.00 5.76 8.58 8.58 5.58 -
NAPS 2.3523 2.57 2.62 2.4809 2.4901 2.73 2.5452 -5.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.58 0.595 0.60 0.61 0.60 0.645 0.685 -
P/RPS 0.31 0.37 0.37 0.33 0.29 0.37 0.39 -14.17%
P/EPS -3.68 -3.89 -5.35 158.07 2.22 3.27 4.59 -
EY -27.20 -25.70 -18.69 0.63 44.97 30.62 21.77 -
DY 0.00 0.00 5.00 10.27 15.56 13.30 8.86 -
P/NAPS 0.23 0.23 0.23 0.23 0.22 0.24 0.25 -5.40%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 23/08/23 25/05/23 28/02/23 21/11/22 23/08/22 24/05/22 -
Price 0.61 0.61 0.60 0.61 0.615 0.66 0.65 -
P/RPS 0.33 0.38 0.37 0.33 0.30 0.38 0.37 -7.33%
P/EPS -3.87 -3.99 -5.35 158.07 2.28 3.34 4.36 -
EY -25.86 -25.07 -18.69 0.63 43.88 29.92 22.94 -
DY 0.00 0.00 5.00 10.27 15.18 13.00 9.34 -
P/NAPS 0.24 0.24 0.23 0.23 0.23 0.24 0.23 2.87%

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