[WTHORSE] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.27%
YoY- 12.64%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 583,104 570,440 678,920 812,560 676,512 575,264 514,636 2.10%
PBT 19,264 21,684 89,572 90,156 80,648 66,308 62,844 -17.87%
Tax -4,012 -4,724 -20,488 -21,876 -20,028 -16,404 -14,700 -19.45%
NP 15,252 16,960 69,084 68,280 60,620 49,904 48,144 -17.42%
-
NP to SH 15,252 16,960 69,084 68,280 60,620 49,904 48,144 -17.42%
-
Tax Rate 20.83% 21.79% 22.87% 24.26% 24.83% 24.74% 23.39% -
Total Cost 567,852 553,480 609,836 744,280 615,892 525,360 466,492 3.32%
-
Net Worth 748,489 771,736 779,832 757,137 715,334 683,427 668,411 1.90%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 748,489 771,736 779,832 757,137 715,334 683,427 668,411 1.90%
NOSH 240,000 240,000 229,362 229,435 229,273 229,338 229,694 0.73%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.62% 2.97% 10.18% 8.40% 8.96% 8.67% 9.35% -
ROE 2.04% 2.20% 8.86% 9.02% 8.47% 7.30% 7.20% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 254.75 249.10 296.00 354.16 295.07 250.84 224.05 2.16%
EPS 6.68 7.40 30.12 29.76 26.44 21.76 20.96 -17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.37 3.40 3.30 3.12 2.98 2.91 1.96%
Adjusted Per Share Value based on latest NOSH - 229,435
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 265.05 259.29 308.60 369.35 307.51 261.48 233.93 2.10%
EPS 6.93 7.71 31.40 31.04 27.55 22.68 21.88 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4022 3.5079 3.5447 3.4415 3.2515 3.1065 3.0382 1.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.90 1.99 2.20 2.22 2.04 1.62 1.68 -
P/RPS 0.75 0.80 0.74 0.63 0.69 0.65 0.75 0.00%
P/EPS 28.51 26.87 7.30 7.46 7.72 7.44 8.02 23.52%
EY 3.51 3.72 13.69 13.41 12.96 13.43 12.48 -19.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.65 0.67 0.65 0.54 0.58 0.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 26/05/17 27/05/16 26/05/15 29/05/14 29/05/13 17/05/12 -
Price 1.86 2.01 2.25 2.27 2.26 1.70 1.69 -
P/RPS 0.73 0.81 0.76 0.64 0.77 0.68 0.75 -0.44%
P/EPS 27.91 27.14 7.47 7.63 8.55 7.81 8.06 22.98%
EY 3.58 3.68 13.39 13.11 11.70 12.80 12.40 -18.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.66 0.69 0.72 0.57 0.58 -0.28%

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