[WTHORSE] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 16.82%
YoY- -22.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 531,916 610,527 642,827 695,158 752,729 765,200 646,814 -3.20%
PBT -61,764 -28,422 6,797 37,595 47,685 76,359 73,596 -
Tax -2,141 1,221 -1,389 -11,150 -13,468 -17,124 -25,414 -33.77%
NP -63,905 -27,201 5,408 26,445 34,217 59,235 48,182 -
-
NP to SH -63,905 -27,201 5,408 26,445 34,217 59,235 48,182 -
-
Tax Rate - - 20.44% 29.66% 28.24% 22.43% 34.53% -
Total Cost 595,821 637,728 637,419 668,713 718,512 705,965 598,632 -0.07%
-
Net Worth 642,703 722,399 746,233 768,004 761,632 738,722 699,794 -1.40%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 16,023 22,925 22,940 22,941 22,944 -
Div Payout % - - 296.29% 86.69% 67.04% 38.73% 47.62% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 642,703 722,399 746,233 768,004 761,632 738,722 699,794 -1.40%
NOSH 240,000 240,000 240,000 240,000 229,407 229,417 229,440 0.75%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -12.01% -4.46% 0.84% 3.80% 4.55% 7.74% 7.45% -
ROE -9.94% -3.77% 0.72% 3.44% 4.49% 8.02% 6.89% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 233.39 254.39 280.83 303.22 328.12 333.54 281.91 -3.09%
EPS -28.04 -11.91 2.36 11.80 14.92 25.82 21.00 -
DPS 0.00 0.00 7.00 10.00 10.00 10.00 10.00 -
NAPS 2.82 3.01 3.26 3.35 3.32 3.22 3.05 -1.29%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 241.78 277.51 292.19 315.98 342.15 347.82 294.01 -3.20%
EPS -29.05 -12.36 2.46 12.02 15.55 26.93 21.90 -
DPS 0.00 0.00 7.28 10.42 10.43 10.43 10.43 -
NAPS 2.9214 3.2836 3.392 3.4909 3.462 3.3578 3.1809 -1.40%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.01 1.53 1.94 2.01 2.29 2.00 1.87 -
P/RPS 0.43 0.60 0.69 0.66 0.70 0.60 0.66 -6.88%
P/EPS -3.60 -13.50 82.11 17.42 15.35 7.75 8.90 -
EY -27.76 -7.41 1.22 5.74 6.51 12.91 11.23 -
DY 0.00 0.00 3.61 4.98 4.37 5.00 5.35 -
P/NAPS 0.36 0.51 0.60 0.60 0.69 0.62 0.61 -8.41%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.965 1.33 1.94 2.03 2.17 2.15 1.89 -
P/RPS 0.41 0.52 0.69 0.67 0.66 0.64 0.67 -7.85%
P/EPS -3.44 -11.73 82.11 17.60 14.55 8.33 9.00 -
EY -29.06 -8.52 1.22 5.68 6.87 12.01 11.11 -
DY 0.00 0.00 3.61 4.93 4.61 4.65 5.29 -
P/NAPS 0.34 0.44 0.60 0.61 0.65 0.67 0.62 -9.52%

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