[WTHORSE] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 33.42%
YoY- -10.1%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 268,482 386,252 459,668 473,726 521,092 566,364 548,215 -11.20%
PBT -47,159 -31,730 -5,078 25,925 29,881 26,115 61,094 -
Tax -75 -347 -365 -5,574 -7,243 -13,856 -16,024 -59.06%
NP -47,234 -32,077 -5,443 20,351 22,638 12,259 45,070 -
-
NP to SH -47,234 -32,077 -5,443 20,351 22,638 12,259 45,070 -
-
Tax Rate - - - 21.50% 24.24% 53.06% 26.23% -
Total Cost 315,716 418,329 465,111 453,375 498,454 554,105 503,145 -7.46%
-
Net Worth 626,399 708,000 733,822 776,025 772,970 741,508 733,980 -2.60%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - 11,445 11,468 11,478 11,468 -
Div Payout % - - - 56.24% 50.66% 93.63% 25.45% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 626,399 708,000 733,822 776,025 772,970 741,508 733,980 -2.60%
NOSH 240,000 240,000 240,000 240,000 240,000 229,569 229,368 0.75%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -17.59% -8.30% -1.18% 4.30% 4.34% 2.16% 8.22% -
ROE -7.54% -4.53% -0.74% 2.62% 2.93% 1.65% 6.14% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 111.87 160.94 201.08 206.94 227.19 246.71 239.01 -11.87%
EPS -20.74 -14.06 -2.38 8.89 9.87 5.34 19.65 -
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.61 2.95 3.21 3.39 3.37 3.23 3.20 -3.33%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 111.87 160.94 191.53 197.39 217.12 235.99 228.42 -11.20%
EPS -20.74 -14.06 -2.27 8.48 9.43 5.11 18.78 -
DPS 0.00 0.00 0.00 4.77 4.78 4.78 4.78 -
NAPS 2.61 2.95 3.0576 3.2334 3.2207 3.0896 3.0583 -2.60%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.61 1.14 1.70 1.97 2.04 2.16 2.17 -
P/RPS 0.55 0.71 0.85 0.95 0.90 0.88 0.91 -8.04%
P/EPS -3.10 -8.53 -71.40 22.16 20.67 40.45 11.04 -
EY -32.26 -11.72 -1.40 4.51 4.84 2.47 9.06 -
DY 0.00 0.00 0.00 2.54 2.45 2.31 2.30 -
P/NAPS 0.23 0.39 0.53 0.58 0.61 0.67 0.68 -16.51%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 20/11/19 22/11/18 23/11/17 24/11/16 24/11/15 26/11/14 -
Price 0.67 1.12 1.60 1.95 2.00 2.39 2.15 -
P/RPS 0.60 0.70 0.80 0.94 0.88 0.97 0.90 -6.52%
P/EPS -3.40 -8.38 -67.20 21.93 20.26 44.76 10.94 -
EY -29.37 -11.93 -1.49 4.56 4.93 2.23 9.14 -
DY 0.00 0.00 0.00 2.56 2.50 2.09 2.33 -
P/NAPS 0.26 0.38 0.50 0.58 0.59 0.74 0.67 -14.58%

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