[WTHORSE] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 205.04%
YoY- 55.02%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 150,859 169,101 174,066 186,365 216,985 190,962 150,156 0.07%
PBT -23,344 -19,128 7,714 21,570 15,265 21,641 9,044 -
Tax 1,586 4,185 -3,907 388 -1,100 -13,040 -1,376 -
NP -21,758 -14,943 3,807 21,958 14,165 8,601 7,668 -
-
NP to SH -21,758 -14,943 3,807 21,958 14,165 8,601 7,668 -
-
Tax Rate - - 50.65% -1.80% 7.21% 60.26% 15.21% -
Total Cost 172,617 184,044 170,259 164,407 202,820 182,361 142,488 3.24%
-
Net Worth 722,399 746,233 768,004 761,368 739,223 688,191 459,274 7.83%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 4,578 11,462 11,466 11,478 11,469 11,481 -
Div Payout % - 0.00% 301.10% 52.22% 81.04% 133.35% 149.74% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 722,399 746,233 768,004 761,368 739,223 688,191 459,274 7.83%
NOSH 240,000 240,000 240,000 229,327 229,572 229,397 229,637 0.73%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -14.42% -8.84% 2.19% 11.78% 6.53% 4.50% 5.11% -
ROE -3.01% -2.00% 0.50% 2.88% 1.92% 1.25% 1.67% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 62.86 73.87 75.93 81.27 94.52 83.25 65.39 -0.65%
EPS -9.52 -6.53 1.66 9.57 6.17 3.75 3.34 -
DPS 0.00 2.00 5.00 5.00 5.00 5.00 5.00 -
NAPS 3.01 3.26 3.35 3.32 3.22 3.00 2.00 7.04%
Adjusted Per Share Value based on latest NOSH - 229,327
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 62.86 70.46 72.53 77.65 90.41 79.57 62.57 0.07%
EPS -9.52 -6.23 1.59 9.15 5.90 3.58 3.20 -
DPS 0.00 1.91 4.78 4.78 4.78 4.78 4.78 -
NAPS 3.01 3.1093 3.20 3.1724 3.0801 2.8675 1.9136 7.83%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.53 1.94 2.01 2.29 2.00 1.87 1.62 -
P/RPS 2.43 2.63 2.65 2.82 2.12 2.25 2.48 -0.33%
P/EPS -16.88 -29.72 121.04 23.92 32.41 49.87 48.51 -
EY -5.93 -3.36 0.83 4.18 3.09 2.01 2.06 -
DY 0.00 1.03 2.49 2.18 2.50 2.67 3.09 -
P/NAPS 0.51 0.60 0.60 0.69 0.62 0.62 0.81 -7.41%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 -
Price 1.33 1.94 2.03 2.17 2.15 1.89 1.61 -
P/RPS 2.12 2.63 2.67 2.67 2.27 2.27 2.46 -2.44%
P/EPS -14.67 -29.72 122.25 22.66 34.85 50.41 48.22 -
EY -6.82 -3.36 0.82 4.41 2.87 1.98 2.07 -
DY 0.00 1.03 2.46 2.30 2.33 2.65 3.11 -
P/NAPS 0.44 0.60 0.61 0.65 0.67 0.63 0.81 -9.66%

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