[WTHORSE] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -49.42%
YoY- -134.94%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 413,350 399,553 410,043 531,916 610,527 642,827 695,158 -8.29%
PBT 6,527 26,521 -61,137 -61,764 -28,422 6,797 37,595 -25.29%
Tax -5,676 -8,200 4,723 -2,141 1,221 -1,389 -11,150 -10.63%
NP 851 18,321 -56,414 -63,905 -27,201 5,408 26,445 -43.58%
-
NP to SH 851 18,321 -56,414 -63,905 -27,201 5,408 26,445 -43.58%
-
Tax Rate 86.96% 30.92% - - - 20.44% 29.66% -
Total Cost 412,499 381,232 466,457 595,821 637,728 637,419 668,713 -7.73%
-
Net Worth 595,420 602,397 587,494 642,703 722,399 746,233 768,004 -4.15%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - 6,768 - - - 16,023 22,925 -
Div Payout % - 36.94% - - - 296.29% 86.69% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 595,420 602,397 587,494 642,703 722,399 746,233 768,004 -4.15%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.21% 4.59% -13.76% -12.01% -4.46% 0.84% 3.80% -
ROE 0.14% 3.04% -9.60% -9.94% -3.77% 0.72% 3.44% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 187.44 177.09 180.07 233.39 254.39 280.83 303.22 -7.70%
EPS 0.39 8.12 -24.77 -28.04 -11.91 2.36 11.80 -43.33%
DPS 0.00 3.00 0.00 0.00 0.00 7.00 10.00 -
NAPS 2.70 2.67 2.58 2.82 3.01 3.26 3.35 -3.52%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 187.89 181.62 186.38 241.78 277.51 292.19 315.98 -8.29%
EPS 0.39 8.33 -25.64 -29.05 -12.36 2.46 12.02 -43.50%
DPS 0.00 3.08 0.00 0.00 0.00 7.28 10.42 -
NAPS 2.7065 2.7382 2.6704 2.9214 3.2836 3.392 3.4909 -4.15%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.61 0.635 0.645 1.01 1.53 1.94 2.01 -
P/RPS 0.33 0.36 0.36 0.43 0.60 0.69 0.66 -10.90%
P/EPS 158.07 7.82 -2.60 -3.60 -13.50 82.11 17.42 44.39%
EY 0.63 12.79 -38.41 -27.76 -7.41 1.22 5.74 -30.79%
DY 0.00 4.72 0.00 0.00 0.00 3.61 4.98 -
P/NAPS 0.23 0.24 0.25 0.36 0.51 0.60 0.60 -14.76%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 23/02/22 25/02/21 27/02/20 28/02/19 28/02/18 28/02/17 -
Price 0.61 0.65 0.66 0.965 1.33 1.94 2.03 -
P/RPS 0.33 0.37 0.37 0.41 0.52 0.69 0.67 -11.12%
P/EPS 158.07 8.00 -2.66 -3.44 -11.73 82.11 17.60 44.15%
EY 0.63 12.49 -37.54 -29.06 -8.52 1.22 5.68 -30.67%
DY 0.00 4.62 0.00 0.00 0.00 3.61 4.93 -
P/NAPS 0.23 0.24 0.26 0.34 0.44 0.60 0.61 -14.99%

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