[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 11.33%
YoY- 25.98%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 710,998 776,018 715,064 616,484 574,310 516,194 509,478 5.70%
PBT 55,278 87,536 80,514 73,006 57,476 70,346 77,264 -5.42%
Tax -12,780 -21,208 -22,174 -17,450 -13,376 -16,194 -18,042 -5.58%
NP 42,498 66,328 58,340 55,556 44,100 54,152 59,222 -5.37%
-
NP to SH 42,498 66,328 58,340 55,556 44,100 54,152 59,222 -5.37%
-
Tax Rate 23.12% 24.23% 27.54% 23.90% 23.27% 23.02% 23.35% -
Total Cost 668,500 709,690 656,724 560,928 530,210 462,042 450,256 6.80%
-
Net Worth 771,021 761,441 717,783 685,848 668,390 634,378 600,036 4.26%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 771,021 761,441 717,783 685,848 668,390 634,378 600,036 4.26%
NOSH 229,470 229,349 229,323 229,380 229,687 229,847 229,899 -0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.98% 8.55% 8.16% 9.01% 7.68% 10.49% 11.62% -
ROE 5.51% 8.71% 8.13% 8.10% 6.60% 8.54% 9.87% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 309.84 338.36 311.81 268.76 250.04 224.58 221.61 5.73%
EPS 18.52 28.92 25.44 24.22 19.20 23.56 25.76 -5.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.36 3.32 3.13 2.99 2.91 2.76 2.61 4.29%
Adjusted Per Share Value based on latest NOSH - 229,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 323.18 352.74 325.03 280.22 261.05 234.63 231.58 5.70%
EPS 19.32 30.15 26.52 25.25 20.05 24.61 26.92 -5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.5046 3.4611 3.2627 3.1175 3.0381 2.8835 2.7274 4.26%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.15 2.40 2.24 1.71 1.66 1.88 1.50 -
P/RPS 0.69 0.71 0.72 0.64 0.66 0.84 0.68 0.24%
P/EPS 11.61 8.30 8.81 7.06 8.65 7.98 5.82 12.18%
EY 8.61 12.05 11.36 14.16 11.57 12.53 17.17 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.72 0.57 0.57 0.68 0.57 1.94%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 16/08/16 26/08/15 28/08/14 23/08/13 29/08/12 19/08/11 19/08/10 -
Price 2.16 2.20 2.25 1.68 1.67 1.75 1.59 -
P/RPS 0.70 0.65 0.72 0.63 0.67 0.78 0.72 -0.46%
P/EPS 11.66 7.61 8.84 6.94 8.70 7.43 6.17 11.18%
EY 8.57 13.15 11.31 14.42 11.50 13.46 16.20 -10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.72 0.56 0.57 0.63 0.61 0.80%

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