[WTHORSE] YoY 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- -53.71%
YoY- 266.76%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 118,262 131,119 168,478 171,778 165,593 178,355 190,683 -7.64%
PBT -4,763 -10,452 -5,711 6,162 2,242 -17,653 20,837 -
Tax 14 -3,000 133 -1,064 -852 -3,252 -4,937 -
NP -4,749 -13,452 -5,578 5,098 1,390 -20,905 15,900 -
-
NP to SH -4,749 -13,452 -5,578 5,098 1,390 -20,905 15,900 -
-
Tax Rate - - - 17.27% 38.00% - 23.69% -
Total Cost 123,011 144,571 174,056 166,680 164,203 199,260 174,783 -5.68%
-
Net Worth 626,399 708,000 733,822 776,025 772,970 741,198 734,245 -2.61%
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 11,473 11,472 -
Div Payout % - - - 224.52% 825.06% 0.00% 72.15% -
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 626,399 708,000 733,822 776,025 772,970 741,198 734,245 -2.61%
NOSH 240,000 240,000 240,000 240,000 240,000 229,473 229,451 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 -4.02% -10.26% -3.31% 2.97% 0.84% -11.72% 8.34% -
ROE -0.76% -1.90% -0.76% 0.66% 0.18% -2.82% 2.17% -
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 49.28 54.63 73.70 75.04 72.20 77.72 83.10 -8.33%
EPS -2.09 -5.90 -2.44 2.23 0.61 -9.11 6.93 -
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 53.76 59.60 76.58 78.08 75.27 81.07 86.67 -7.64%
EPS -2.16 -6.11 -2.54 2.32 0.63 -9.50 7.23 -
DPS 0.00 0.00 0.00 5.20 5.21 5.22 5.21 -
NAPS 2.8473 3.2182 3.3356 3.5274 3.5135 3.3691 3.3375 -2.61%
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 1.24 2.09 2.31 2.63 2.83 2.78 2.61 -11.65%
P/EPS -30.83 -20.34 -69.67 88.46 336.63 -23.71 31.32 -
EY -3.24 -4.92 -1.44 1.13 0.30 -4.22 3.19 -
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 1.36 2.05 2.17 2.60 2.77 3.07 2.59 -10.17%
P/EPS -33.86 -19.98 -65.57 87.56 330.03 -26.23 31.03 -
EY -2.95 -5.00 -1.53 1.14 0.30 -3.81 3.22 -
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