[WTHORSE] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 125.52%
YoY- -10.07%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 117,880 94,996 126,900 145,776 142,610 169,730 203,140 -8.66%
PBT -5,123 -20,177 -6,775 4,816 5,421 22,393 22,539 -
Tax -88 44 834 -1,003 -1,181 -5,122 -5,469 -49.72%
NP -5,211 -20,133 -5,941 3,813 4,240 17,271 17,070 -
-
NP to SH -5,211 -20,133 -5,941 3,813 4,240 17,271 17,070 -
-
Tax Rate - - - 20.83% 21.79% 22.87% 24.26% -
Total Cost 123,091 115,129 132,841 141,963 138,370 152,459 186,070 -6.64%
-
Net Worth 614,399 621,651 736,799 748,489 771,736 779,832 757,137 -3.41%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 614,399 621,651 736,799 748,489 771,736 779,832 757,137 -3.41%
NOSH 240,000 240,000 240,000 240,000 240,000 229,362 229,435 0.75%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -4.42% -21.19% -4.68% 2.62% 2.97% 10.18% 8.40% -
ROE -0.85% -3.24% -0.81% 0.51% 0.55% 2.21% 2.25% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 49.12 41.72 52.88 63.69 62.27 74.00 88.54 -9.34%
EPS -2.29 -8.84 -2.60 1.67 1.85 7.53 7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.73 3.07 3.27 3.37 3.40 3.30 -4.13%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 53.58 43.18 57.68 66.26 64.82 77.15 92.34 -8.66%
EPS -2.37 -9.15 -2.70 1.73 1.93 7.85 7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7927 2.8257 3.3491 3.4022 3.5079 3.5447 3.4415 -3.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.63 0.67 1.07 1.90 1.99 2.20 2.22 -
P/RPS 1.28 1.61 2.02 2.98 3.20 2.97 2.51 -10.60%
P/EPS -29.02 -7.58 -43.23 114.06 107.48 29.22 29.84 -
EY -3.45 -13.20 -2.31 0.88 0.93 3.42 3.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.35 0.58 0.59 0.65 0.67 -15.13%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 24/06/20 28/05/19 23/05/18 26/05/17 27/05/16 26/05/15 -
Price 0.615 0.705 1.18 1.86 2.01 2.25 2.27 -
P/RPS 1.25 1.69 2.23 2.92 3.23 3.04 2.56 -11.25%
P/EPS -28.32 -7.97 -47.67 111.66 108.56 29.88 30.51 -
EY -3.53 -12.54 -2.10 0.90 0.92 3.35 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.38 0.57 0.60 0.66 0.69 -16.12%

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