[WTHORSE] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 259.74%
YoY- -28.22%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 150,220 255,133 291,190 301,948 355,499 388,009 357,532 -13.44%
PBT -42,396 -21,278 633 19,763 27,639 43,768 40,257 -
Tax -89 2,653 -498 -4,510 -6,390 -10,604 -11,087 -55.22%
NP -42,485 -18,625 135 15,253 21,249 33,164 29,170 -
-
NP to SH -42,485 -18,625 135 15,253 21,249 33,164 29,170 -
-
Tax Rate - - 78.67% 22.82% 23.12% 24.23% 27.54% -
Total Cost 192,705 273,758 291,055 286,695 334,250 354,845 328,362 -8.49%
-
Net Worth 598,879 687,002 777,600 771,736 771,021 761,441 717,783 -2.97%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 598,879 687,002 777,600 771,736 771,021 761,441 717,783 -2.97%
NOSH 240,000 240,000 240,000 240,000 229,470 229,349 229,323 0.76%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -28.28% -7.30% 0.05% 5.05% 5.98% 8.55% 8.16% -
ROE -7.09% -2.71% 0.02% 1.98% 2.76% 4.36% 4.06% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 65.97 111.78 121.33 131.85 154.92 169.18 155.91 -13.34%
EPS -18.66 -8.16 0.06 6.66 9.26 14.46 12.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 3.01 3.24 3.37 3.36 3.32 3.13 -2.85%
Adjusted Per Share Value based on latest NOSH - 240,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 62.59 106.31 121.33 125.81 148.12 161.67 148.97 -13.44%
EPS -17.70 -7.76 0.06 6.36 8.85 13.82 12.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4953 2.8625 3.24 3.2156 3.2126 3.1727 2.9908 -2.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.69 1.19 1.85 1.98 2.15 2.40 2.24 -
P/RPS 1.05 1.06 1.52 1.50 1.39 1.42 1.44 -5.12%
P/EPS -3.70 -14.58 3,288.89 29.73 23.22 16.60 17.61 -
EY -27.04 -6.86 0.03 3.36 4.31 6.02 5.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.57 0.59 0.64 0.72 0.72 -15.60%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 23/08/19 23/08/18 24/08/17 16/08/16 26/08/15 28/08/14 -
Price 0.59 1.15 1.75 1.97 2.16 2.20 2.25 -
P/RPS 0.89 1.03 1.44 1.49 1.39 1.30 1.44 -7.69%
P/EPS -3.16 -14.09 3,111.11 29.58 23.33 15.21 17.69 -
EY -31.62 -7.10 0.03 3.38 4.29 6.57 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.38 0.54 0.58 0.64 0.66 0.72 -17.91%

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