[WTHORSE] YoY Cumulative 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- 122.65%
YoY- 25.98%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 355,499 388,009 357,532 308,242 287,155 258,097 254,739 5.70%
PBT 27,639 43,768 40,257 36,503 28,738 35,173 38,632 -5.42%
Tax -6,390 -10,604 -11,087 -8,725 -6,688 -8,097 -9,021 -5.58%
NP 21,249 33,164 29,170 27,778 22,050 27,076 29,611 -5.37%
-
NP to SH 21,249 33,164 29,170 27,778 22,050 27,076 29,611 -5.37%
-
Tax Rate 23.12% 24.23% 27.54% 23.90% 23.27% 23.02% 23.35% -
Total Cost 334,250 354,845 328,362 280,464 265,105 231,021 225,128 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 2.76% 4.36% 4.06% 4.05% 3.30% 4.27% 4.93% -
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 154.92 169.18 155.91 134.38 125.02 112.29 110.80 5.73%
EPS 9.26 14.46 12.72 12.11 9.60 11.78 12.88 -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 161.59 176.37 162.51 140.11 130.53 117.32 115.79 5.70%
EPS 9.66 15.07 13.26 12.63 10.02 12.31 13.46 -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 1.39 1.42 1.44 1.27 1.33 1.67 1.35 0.48%
P/EPS 23.22 16.60 17.61 14.12 17.29 15.96 11.65 12.17%
EY 4.31 6.02 5.68 7.08 5.78 6.27 8.59 -10.84%
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 1.39 1.30 1.44 1.25 1.34 1.56 1.43 -0.47%
P/EPS 23.33 15.21 17.69 13.87 17.40 14.86 12.34 11.18%
EY 4.29 6.57 5.65 7.21 5.75 6.73 8.10 -10.04%
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