[WTHORSE] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 436.11%
YoY- 720.78%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 127,124 113,683 149,868 141,561 145,664 150,859 169,101 -4.64%
PBT 16,618 2,645 63,998 -13,978 -30,034 -23,344 -19,128 -
Tax -784 -4,312 -7,010 4,798 -1,794 1,586 4,185 -
NP 15,834 -1,667 56,988 -9,180 -31,828 -21,758 -14,943 -
-
NP to SH 15,834 -1,667 56,988 -9,180 -31,828 -21,758 -14,943 -
-
Tax Rate 4.72% 163.02% 10.95% - - - - -
Total Cost 111,290 115,350 92,880 150,741 177,492 172,617 184,044 -8.03%
-
Net Worth 636,000 595,420 602,397 587,494 642,703 722,399 746,233 -2.62%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 6,768 - - - 4,578 -
Div Payout % - - 11.88% - - - 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 636,000 595,420 602,397 587,494 642,703 722,399 746,233 -2.62%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.46% -1.47% 38.03% -6.48% -21.85% -14.42% -8.84% -
ROE 2.49% -0.28% 9.46% -1.56% -4.95% -3.01% -2.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.97 51.55 66.43 62.17 63.91 62.86 73.87 -5.38%
EPS 7.18 -0.76 25.26 -4.03 -13.97 -9.52 -6.53 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.00 -
NAPS 2.65 2.70 2.67 2.58 2.82 3.01 3.26 -3.39%
Adjusted Per Share Value based on latest NOSH - 240,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 52.97 47.37 62.45 58.98 60.69 62.86 70.46 -4.64%
EPS 7.18 -0.69 23.75 -3.82 -13.26 -9.52 -6.23 -
DPS 0.00 0.00 2.82 0.00 0.00 0.00 1.91 -
NAPS 2.65 2.4809 2.51 2.4479 2.6779 3.01 3.1093 -2.62%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.63 0.61 0.635 0.645 1.01 1.53 1.94 -
P/RPS 1.19 1.18 0.96 1.04 1.58 2.43 2.63 -12.37%
P/EPS 9.55 -80.70 2.51 -16.00 -7.23 -16.88 -29.72 -
EY 10.47 -1.24 39.78 -6.25 -13.83 -5.93 -3.36 -
DY 0.00 0.00 4.72 0.00 0.00 0.00 1.03 -
P/NAPS 0.24 0.23 0.24 0.25 0.36 0.51 0.60 -14.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 28/02/23 23/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 0.685 0.61 0.65 0.66 0.965 1.33 1.94 -
P/RPS 1.29 1.18 0.98 1.06 1.51 2.12 2.63 -11.18%
P/EPS 10.38 -80.70 2.57 -16.37 -6.91 -14.67 -29.72 -
EY 9.63 -1.24 38.86 -6.11 -14.47 -6.82 -3.36 -
DY 0.00 0.00 4.62 0.00 0.00 0.00 1.03 -
P/NAPS 0.26 0.23 0.24 0.26 0.34 0.44 0.60 -13.00%

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