[WTHORSE] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -3262.98%
YoY- -181.85%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 422,201 408,760 386,907 392,299 413,350 449,535 414,804 1.18%
PBT -15,689 -29,662 -30,794 -21,099 6,527 67,880 54,889 -
Tax -1,599 -5,127 -5,912 -5,818 -5,676 -8,374 -7,493 -64.18%
NP -17,288 -34,789 -36,706 -26,917 851 59,506 47,396 -
-
NP to SH -17,288 -34,789 -36,706 -26,917 851 59,506 47,396 -
-
Tax Rate - - - - 86.96% 12.34% 13.65% -
Total Cost 439,489 443,549 423,613 419,216 412,499 390,029 367,408 12.64%
-
Net Worth 636,000 564,546 616,799 628,799 595,420 597,625 655,200 -1.95%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 7,200 13,815 20,584 20,584 -
Div Payout % - - - 0.00% 1,623.48% 34.59% 43.43% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 636,000 564,546 616,799 628,799 595,420 597,625 655,200 -1.95%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -4.09% -8.51% -9.49% -6.86% 0.21% 13.24% 11.43% -
ROE -2.72% -6.16% -5.95% -4.28% 0.14% 9.96% 7.23% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 175.92 185.36 161.21 163.46 187.44 203.85 172.84 1.18%
EPS -7.20 -15.78 -15.29 -11.22 0.39 26.98 19.75 -
DPS 0.00 0.00 0.00 3.00 6.26 9.33 8.58 -
NAPS 2.65 2.56 2.57 2.62 2.70 2.71 2.73 -1.95%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 191.91 185.80 175.87 178.32 187.89 204.33 188.55 1.18%
EPS -7.86 -15.81 -16.68 -12.24 0.39 27.05 21.54 -
DPS 0.00 0.00 0.00 3.27 6.28 9.36 9.36 -
NAPS 2.8909 2.5661 2.8036 2.8582 2.7065 2.7165 2.9782 -1.95%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.63 0.58 0.595 0.60 0.61 0.60 0.645 -
P/RPS 0.36 0.31 0.37 0.37 0.33 0.29 0.37 -1.80%
P/EPS -8.75 -3.68 -3.89 -5.35 158.07 2.22 3.27 -
EY -11.43 -27.20 -25.70 -18.69 0.63 44.97 30.62 -
DY 0.00 0.00 0.00 5.00 10.27 15.56 13.30 -
P/NAPS 0.24 0.23 0.23 0.23 0.23 0.22 0.24 0.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 17/11/23 23/08/23 25/05/23 28/02/23 21/11/22 23/08/22 -
Price 0.685 0.61 0.61 0.60 0.61 0.615 0.66 -
P/RPS 0.39 0.33 0.38 0.37 0.33 0.30 0.38 1.74%
P/EPS -9.51 -3.87 -3.99 -5.35 158.07 2.28 3.34 -
EY -10.52 -25.86 -25.07 -18.69 0.63 43.88 29.92 -
DY 0.00 0.00 0.00 5.00 10.27 15.18 13.00 -
P/NAPS 0.26 0.24 0.24 0.23 0.23 0.23 0.24 5.46%

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