[WTHORSE] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -26.02%
YoY- -238.88%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 334,856 419,060 471,520 379,984 507,600 583,104 570,440 -8.49%
PBT -73,296 37,208 -20,492 -80,708 -27,100 19,264 21,684 -
Tax -364 204 -352 176 3,336 -4,012 -4,724 -34.75%
NP -73,660 37,412 -20,844 -80,532 -23,764 15,252 16,960 -
-
NP to SH -73,660 37,412 -20,844 -80,532 -23,764 15,252 16,960 -
-
Tax Rate - -0.55% - - - 20.83% 21.79% -
Total Cost 408,516 381,648 492,364 460,516 531,364 567,852 553,480 -4.93%
-
Net Worth 628,799 610,857 614,399 621,651 736,799 748,489 771,736 -3.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 26,463 - - - - - -
Div Payout % - 70.73% - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 628,799 610,857 614,399 621,651 736,799 748,489 771,736 -3.35%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -22.00% 8.93% -4.42% -21.19% -4.68% 2.62% 2.97% -
ROE -11.71% 6.12% -3.39% -12.95% -3.23% 2.04% 2.20% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 139.52 190.03 196.47 166.87 211.50 254.75 249.10 -9.20%
EPS -33.40 16.96 -9.16 -35.36 -10.40 6.68 7.40 -
DPS 0.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.77 2.56 2.73 3.07 3.27 3.37 -4.10%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 152.21 190.48 214.33 172.72 230.73 265.05 259.29 -8.49%
EPS -33.48 17.01 -9.47 -36.61 -10.80 6.93 7.71 -
DPS 0.00 12.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8582 2.7766 2.7927 2.8257 3.3491 3.4022 3.5079 -3.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.60 0.685 0.63 0.67 1.07 1.90 1.99 -
P/RPS 0.43 0.36 0.32 0.40 0.51 0.75 0.80 -9.82%
P/EPS -1.95 4.04 -7.25 -1.89 -10.81 28.51 26.87 -
EY -51.15 24.77 -13.79 -52.78 -9.25 3.51 3.72 -
DY 0.00 17.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.25 0.35 0.58 0.59 -14.52%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 24/05/22 25/05/21 24/06/20 28/05/19 23/05/18 26/05/17 -
Price 0.60 0.65 0.615 0.705 1.18 1.86 2.01 -
P/RPS 0.43 0.34 0.31 0.42 0.56 0.73 0.81 -10.01%
P/EPS -1.95 3.83 -7.08 -1.99 -11.92 27.91 27.14 -
EY -51.15 26.10 -14.12 -50.16 -8.39 3.58 3.68 -
DY 0.00 18.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.24 0.26 0.38 0.57 0.60 -14.76%

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