[WTHORSE] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 78.16%
YoY- -255.81%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 104,765 117,880 94,996 126,900 145,776 142,610 169,730 -7.72%
PBT 9,302 -5,123 -20,177 -6,775 4,816 5,421 22,393 -13.61%
Tax 51 -88 44 834 -1,003 -1,181 -5,122 -
NP 9,353 -5,211 -20,133 -5,941 3,813 4,240 17,271 -9.71%
-
NP to SH 9,353 -5,211 -20,133 -5,941 3,813 4,240 17,271 -9.71%
-
Tax Rate -0.55% - - - 20.83% 21.79% 22.87% -
Total Cost 95,412 123,091 115,129 132,841 141,963 138,370 152,459 -7.51%
-
Net Worth 610,857 614,399 621,651 736,799 748,489 771,736 779,832 -3.98%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 6,615 - - - - - - -
Div Payout % 70.73% - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 610,857 614,399 621,651 736,799 748,489 771,736 779,832 -3.98%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 229,362 0.75%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 8.93% -4.42% -21.19% -4.68% 2.62% 2.97% 10.18% -
ROE 1.53% -0.85% -3.24% -0.81% 0.51% 0.55% 2.21% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 47.51 49.12 41.72 52.88 63.69 62.27 74.00 -7.11%
EPS 4.24 -2.29 -8.84 -2.60 1.67 1.85 7.53 -9.12%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.56 2.73 3.07 3.27 3.37 3.40 -3.35%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 47.62 53.58 43.18 57.68 66.26 64.82 77.15 -7.72%
EPS 4.25 -2.37 -9.15 -2.70 1.73 1.93 7.85 -9.71%
DPS 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7766 2.7927 2.8257 3.3491 3.4022 3.5079 3.5447 -3.98%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.685 0.63 0.67 1.07 1.90 1.99 2.20 -
P/RPS 1.44 1.28 1.61 2.02 2.98 3.20 2.97 -11.36%
P/EPS 16.15 -29.02 -7.58 -43.23 114.06 107.48 29.22 -9.40%
EY 6.19 -3.45 -13.20 -2.31 0.88 0.93 3.42 10.38%
DY 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.35 0.58 0.59 0.65 -14.71%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 25/05/21 24/06/20 28/05/19 23/05/18 26/05/17 27/05/16 -
Price 0.65 0.615 0.705 1.18 1.86 2.01 2.25 -
P/RPS 1.37 1.25 1.69 2.23 2.92 3.23 3.04 -12.43%
P/EPS 15.33 -28.32 -7.97 -47.67 111.66 108.56 29.88 -10.52%
EY 6.52 -3.53 -12.54 -2.10 0.90 0.92 3.35 11.73%
DY 4.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.26 0.38 0.57 0.60 0.66 -16.10%

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