[WTHORSE] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -48.95%
YoY- 279.49%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 106,536 83,714 104,765 117,880 94,996 126,900 145,776 -5.08%
PBT -3,011 -18,324 9,302 -5,123 -20,177 -6,775 4,816 -
Tax -160 -91 51 -88 44 834 -1,003 -26.33%
NP -3,171 -18,415 9,353 -5,211 -20,133 -5,941 3,813 -
-
NP to SH -3,171 -18,415 9,353 -5,211 -20,133 -5,941 3,813 -
-
Tax Rate - - -0.55% - - - 20.83% -
Total Cost 109,707 102,129 95,412 123,091 115,129 132,841 141,963 -4.20%
-
Net Worth 633,600 628,799 610,857 614,399 621,651 736,799 748,489 -2.73%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 6,615 - - - - -
Div Payout % - - 70.73% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 633,600 628,799 610,857 614,399 621,651 736,799 748,489 -2.73%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -2.98% -22.00% 8.93% -4.42% -21.19% -4.68% 2.62% -
ROE -0.50% -2.93% 1.53% -0.85% -3.24% -0.81% 0.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 44.39 34.88 47.51 49.12 41.72 52.88 63.69 -5.83%
EPS -1.44 -8.35 4.24 -2.29 -8.84 -2.60 1.67 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.62 2.77 2.56 2.73 3.07 3.27 -3.50%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 48.43 38.05 47.62 53.58 43.18 57.68 66.26 -5.08%
EPS -1.44 -8.37 4.25 -2.37 -9.15 -2.70 1.73 -
DPS 0.00 0.00 3.01 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.8582 2.7766 2.7927 2.8257 3.3491 3.4022 -2.73%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 0.60 0.685 0.63 0.67 1.07 1.90 -
P/RPS 1.85 1.72 1.44 1.28 1.61 2.02 2.98 -7.63%
P/EPS -62.06 -7.82 16.15 -29.02 -7.58 -43.23 114.06 -
EY -1.61 -12.79 6.19 -3.45 -13.20 -2.31 0.88 -
DY 0.00 0.00 4.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.23 0.25 0.25 0.25 0.35 0.58 -9.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 25/05/23 24/05/22 25/05/21 24/06/20 28/05/19 23/05/18 -
Price 0.80 0.60 0.65 0.615 0.705 1.18 1.86 -
P/RPS 1.80 1.72 1.37 1.25 1.69 2.23 2.92 -7.73%
P/EPS -60.55 -7.82 15.33 -28.32 -7.97 -47.67 111.66 -
EY -1.65 -12.79 6.52 -3.53 -12.54 -2.10 0.90 -
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.23 0.24 0.26 0.38 0.57 -10.13%

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