[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 42.49%
YoY- 29.74%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 521,092 566,364 548,215 455,852 435,882 389,215 394,076 4.76%
PBT 29,881 26,115 61,094 51,955 39,728 50,701 63,477 -11.79%
Tax -7,243 -13,856 -16,024 -12,374 -9,221 -11,735 -14,222 -10.62%
NP 22,638 12,259 45,070 39,581 30,507 38,966 49,255 -12.14%
-
NP to SH 22,638 12,259 45,070 39,581 30,507 38,966 49,255 -12.14%
-
Tax Rate 24.24% 53.06% 26.23% 23.82% 23.21% 23.15% 22.40% -
Total Cost 498,454 554,105 503,145 416,271 405,375 350,249 344,821 6.32%
-
Net Worth 772,970 741,508 733,980 697,543 675,380 645,984 618,561 3.78%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,468 11,478 11,468 11,472 11,486 11,494 16,096 -5.48%
Div Payout % 50.66% 93.63% 25.45% 28.99% 37.65% 29.50% 32.68% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 772,970 741,508 733,980 697,543 675,380 645,984 618,561 3.78%
NOSH 240,000 229,569 229,368 229,455 229,721 229,887 229,948 0.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.34% 2.16% 8.22% 8.68% 7.00% 10.01% 12.50% -
ROE 2.93% 1.65% 6.14% 5.67% 4.52% 6.03% 7.96% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 227.19 246.71 239.01 198.67 189.74 169.31 171.38 4.80%
EPS 9.87 5.34 19.65 17.25 13.28 16.95 21.42 -12.10%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 7.00 -5.44%
NAPS 3.37 3.23 3.20 3.04 2.94 2.81 2.69 3.82%
Adjusted Per Share Value based on latest NOSH - 229,630
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 217.12 235.99 228.42 189.94 181.62 162.17 164.20 4.76%
EPS 9.43 5.11 18.78 16.49 12.71 16.24 20.52 -12.14%
DPS 4.78 4.78 4.78 4.78 4.79 4.79 6.71 -5.49%
NAPS 3.2207 3.0896 3.0583 2.9064 2.8141 2.6916 2.5773 3.78%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.04 2.16 2.17 1.80 1.65 1.70 1.71 -
P/RPS 0.90 0.88 0.91 0.91 0.87 1.00 1.00 -1.73%
P/EPS 20.67 40.45 11.04 10.43 12.42 10.03 7.98 17.17%
EY 4.84 2.47 9.06 9.58 8.05 9.97 12.53 -14.64%
DY 2.45 2.31 2.30 2.78 3.03 2.94 4.09 -8.17%
P/NAPS 0.61 0.67 0.68 0.59 0.56 0.60 0.64 -0.79%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 24/11/15 26/11/14 20/11/13 21/11/12 18/11/11 25/11/10 -
Price 2.00 2.39 2.15 1.79 1.65 1.72 1.80 -
P/RPS 0.88 0.97 0.90 0.90 0.87 1.02 1.05 -2.89%
P/EPS 20.26 44.76 10.94 10.38 12.42 10.15 8.40 15.78%
EY 4.93 2.23 9.14 9.64 8.05 9.85 11.90 -13.64%
DY 2.50 2.09 2.33 2.79 3.03 2.91 3.89 -7.09%
P/NAPS 0.59 0.74 0.67 0.59 0.56 0.61 0.67 -2.09%

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