[WTHORSE] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -10.91%
YoY- 64.69%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 169,101 174,066 186,365 216,985 190,962 150,156 140,826 3.09%
PBT -19,128 7,714 21,570 15,265 21,641 9,044 20,682 -
Tax 4,185 -3,907 388 -1,100 -13,040 -1,376 954 27.91%
NP -14,943 3,807 21,958 14,165 8,601 7,668 21,636 -
-
NP to SH -14,943 3,807 21,958 14,165 8,601 7,668 21,636 -
-
Tax Rate - 50.65% -1.80% 7.21% 60.26% 15.21% -4.61% -
Total Cost 184,044 170,259 164,407 202,820 182,361 142,488 119,190 7.50%
-
Net Worth 746,233 768,004 761,368 739,223 688,191 459,274 459,377 8.41%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 4,578 11,462 11,466 11,478 11,469 11,481 11,484 -14.19%
Div Payout % 0.00% 301.10% 52.22% 81.04% 133.35% 149.74% 53.08% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 746,233 768,004 761,368 739,223 688,191 459,274 459,377 8.41%
NOSH 240,000 240,000 229,327 229,572 229,397 229,637 229,688 0.73%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -8.84% 2.19% 11.78% 6.53% 4.50% 5.11% 15.36% -
ROE -2.00% 0.50% 2.88% 1.92% 1.25% 1.67% 4.71% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 73.87 75.93 81.27 94.52 83.25 65.39 61.31 3.15%
EPS -6.53 1.66 9.57 6.17 3.75 3.34 9.42 -
DPS 2.00 5.00 5.00 5.00 5.00 5.00 5.00 -14.15%
NAPS 3.26 3.35 3.32 3.22 3.00 2.00 2.00 8.47%
Adjusted Per Share Value based on latest NOSH - 229,572
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 70.46 72.53 77.65 90.41 79.57 62.57 58.68 3.09%
EPS -6.23 1.59 9.15 5.90 3.58 3.20 9.01 -
DPS 1.91 4.78 4.78 4.78 4.78 4.78 4.79 -14.19%
NAPS 3.1093 3.20 3.1724 3.0801 2.8675 1.9136 1.9141 8.41%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.94 2.01 2.29 2.00 1.87 1.62 1.67 -
P/RPS 2.63 2.65 2.82 2.12 2.25 2.48 2.72 -0.55%
P/EPS -29.72 121.04 23.92 32.41 49.87 48.51 17.73 -
EY -3.36 0.83 4.18 3.09 2.01 2.06 5.64 -
DY 1.03 2.49 2.18 2.50 2.67 3.09 2.99 -16.26%
P/NAPS 0.60 0.60 0.69 0.62 0.62 0.81 0.84 -5.44%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 -
Price 1.94 2.03 2.17 2.15 1.89 1.61 1.75 -
P/RPS 2.63 2.67 2.67 2.27 2.27 2.46 2.85 -1.32%
P/EPS -29.72 122.25 22.66 34.85 50.41 48.22 18.58 -
EY -3.36 0.82 4.41 2.87 1.98 2.07 5.38 -
DY 1.03 2.46 2.30 2.33 2.65 3.11 2.86 -15.63%
P/NAPS 0.60 0.61 0.65 0.67 0.63 0.81 0.88 -6.17%

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