[WTHORSE] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -2.53%
YoY- 12.92%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 642,129 720,219 795,677 696,104 607,125 559,099 533,721 3.12%
PBT 27,989 31,556 79,870 77,351 56,537 64,948 79,865 -16.02%
Tax -6,718 -9,254 -16,641 -27,776 -12,635 -9,372 -16,947 -14.27%
NP 21,271 22,302 63,229 49,575 43,902 55,576 62,918 -16.52%
-
NP to SH 21,271 22,302 63,229 49,575 43,902 55,576 62,918 -16.52%
-
Tax Rate 24.00% 29.33% 20.84% 35.91% 22.35% 14.43% 21.22% -
Total Cost 620,858 697,917 732,448 646,529 563,223 503,523 470,803 4.71%
-
Net Worth 771,736 772,605 761,140 718,004 685,906 668,365 634,575 3.31%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 22,931 22,940 22,951 22,951 22,972 22,983 27,605 -3.04%
Div Payout % 107.80% 102.86% 36.30% 46.30% 52.33% 41.36% 43.88% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 771,736 772,605 761,140 718,004 685,906 668,365 634,575 3.31%
NOSH 240,000 229,942 229,259 229,394 229,400 229,678 229,918 0.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.31% 3.10% 7.95% 7.12% 7.23% 9.94% 11.79% -
ROE 2.76% 2.89% 8.31% 6.90% 6.40% 8.32% 9.91% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 280.40 313.22 347.06 303.45 264.66 243.43 232.13 3.19%
EPS 9.29 9.70 27.58 21.61 19.14 24.20 27.37 -16.46%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 12.00 -2.99%
NAPS 3.37 3.36 3.32 3.13 2.99 2.91 2.76 3.38%
Adjusted Per Share Value based on latest NOSH - 229,394
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 291.88 327.37 361.67 316.41 275.97 254.14 242.60 3.12%
EPS 9.67 10.14 28.74 22.53 19.96 25.26 28.60 -16.52%
DPS 10.42 10.43 10.43 10.43 10.44 10.45 12.55 -3.04%
NAPS 3.5079 3.5118 3.4597 3.2637 3.1178 3.038 2.8844 3.31%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.98 2.15 2.40 2.24 1.71 1.66 1.88 -
P/RPS 0.71 0.69 0.69 0.74 0.65 0.68 0.81 -2.17%
P/EPS 21.32 22.17 8.70 10.36 8.94 6.86 6.87 20.75%
EY 4.69 4.51 11.49 9.65 11.19 14.58 14.56 -17.19%
DY 5.05 4.65 4.17 4.46 5.85 6.02 6.38 -3.81%
P/NAPS 0.59 0.64 0.72 0.72 0.57 0.57 0.68 -2.33%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 16/08/16 26/08/15 28/08/14 23/08/13 29/08/12 19/08/11 -
Price 1.97 2.16 2.20 2.25 1.68 1.67 1.75 -
P/RPS 0.70 0.69 0.63 0.74 0.63 0.69 0.75 -1.14%
P/EPS 21.21 22.27 7.98 10.41 8.78 6.90 6.39 22.11%
EY 4.72 4.49 12.54 9.61 11.39 14.49 15.64 -18.08%
DY 5.08 4.63 4.55 4.44 5.95 5.99 6.86 -4.87%
P/NAPS 0.58 0.64 0.66 0.72 0.56 0.57 0.63 -1.36%

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