[WTHORSE] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -56.75%
YoY- -13896.3%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 417,384 386,882 300,440 510,266 582,380 603,896 710,998 -8.49%
PBT 14,776 -41,960 -84,792 -42,556 1,266 39,526 55,278 -19.73%
Tax -50 -1,464 -178 5,306 -996 -9,020 -12,780 -60.28%
NP 14,726 -43,424 -84,970 -37,250 270 30,506 42,498 -16.18%
-
NP to SH 14,726 -43,424 -84,970 -37,250 270 30,506 42,498 -16.18%
-
Tax Rate 0.34% - - - 78.67% 22.82% 23.12% -
Total Cost 402,658 430,306 385,410 547,516 582,110 573,390 668,500 -8.09%
-
Net Worth 655,200 564,723 598,879 687,002 777,600 771,736 771,021 -2.67%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 14,400 - - - - - - -
Div Payout % 97.79% - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 655,200 564,723 598,879 687,002 777,600 771,736 771,021 -2.67%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 229,470 0.75%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 3.53% -11.22% -28.28% -7.30% 0.05% 5.05% 5.98% -
ROE 2.25% -7.69% -14.19% -5.42% 0.03% 3.95% 5.51% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 173.91 169.90 131.94 223.57 242.66 263.71 309.84 -9.17%
EPS 6.68 -19.06 -37.32 -16.32 0.12 13.32 18.52 -15.62%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.48 2.63 3.01 3.24 3.37 3.36 -3.39%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 173.91 161.20 125.18 212.61 242.66 251.62 296.25 -8.49%
EPS 6.68 -18.09 -35.40 -15.52 0.12 12.71 17.71 -14.99%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.73 2.353 2.4953 2.8625 3.24 3.2156 3.2126 -2.67%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.645 0.68 0.69 1.19 1.85 1.98 2.15 -
P/RPS 0.37 0.40 0.52 0.53 0.76 0.75 0.69 -9.86%
P/EPS 10.51 -3.57 -1.85 -7.29 1,644.44 14.86 11.61 -1.64%
EY 9.51 -28.04 -54.08 -13.71 0.06 6.73 8.61 1.67%
DY 9.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.26 0.40 0.57 0.59 0.64 -15.07%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 24/08/21 25/08/20 23/08/19 23/08/18 24/08/17 16/08/16 -
Price 0.66 0.725 0.59 1.15 1.75 1.97 2.16 -
P/RPS 0.38 0.43 0.45 0.51 0.72 0.75 0.70 -9.67%
P/EPS 10.76 -3.80 -1.58 -7.05 1,555.56 14.79 11.66 -1.32%
EY 9.30 -26.30 -63.25 -14.19 0.06 6.76 8.57 1.37%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.22 0.38 0.54 0.58 0.64 -15.07%

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