[WTHORSE] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -58.21%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 628,769 648,314 707,457 783,349 739,177 606,008 576,708 1.45%
PBT -24,206 31,909 51,451 41,380 82,736 60,999 60,410 -
Tax 3,820 -6,930 -6,854 -14,956 -29,064 -13,751 -8,267 -
NP -20,386 24,979 44,597 26,424 53,672 47,248 52,143 -
-
NP to SH -20,386 24,979 44,597 26,424 53,672 47,248 52,143 -
-
Tax Rate - 21.72% 13.32% 36.14% 35.13% 22.54% 13.68% -
Total Cost 649,155 623,335 662,860 756,925 685,505 558,760 524,565 3.61%
-
Net Worth 733,822 776,025 772,970 741,198 734,245 698,076 675,640 1.38%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,578 22,908 22,934 22,952 22,942 22,963 22,974 -23.56%
Div Payout % 0.00% 91.71% 51.43% 86.86% 42.75% 48.60% 44.06% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 733,822 776,025 772,970 741,198 734,245 698,076 675,640 1.38%
NOSH 240,000 240,000 229,368 229,473 229,451 229,630 229,809 0.72%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -3.24% 3.85% 6.30% 3.37% 7.26% 7.80% 9.04% -
ROE -2.78% 3.22% 5.77% 3.57% 7.31% 6.77% 7.72% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 275.05 283.21 308.44 341.37 322.15 263.91 250.95 1.53%
EPS -8.92 10.91 19.44 11.52 23.39 20.58 22.69 -
DPS 2.00 10.00 10.00 10.00 10.00 10.00 10.00 -23.51%
NAPS 3.21 3.39 3.37 3.23 3.20 3.04 2.94 1.47%
Adjusted Per Share Value based on latest NOSH - 229,473
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 285.80 294.69 321.57 356.07 335.99 275.46 262.14 1.44%
EPS -9.27 11.35 20.27 12.01 24.40 21.48 23.70 -
DPS 2.08 10.41 10.42 10.43 10.43 10.44 10.44 -23.56%
NAPS 3.3356 3.5274 3.5135 3.3691 3.3375 3.1731 3.0711 1.38%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.70 1.97 2.04 2.16 2.17 1.80 1.65 -
P/RPS 0.62 0.70 0.66 0.63 0.67 0.68 0.66 -1.03%
P/EPS -19.06 18.05 10.49 18.76 9.28 8.75 7.27 -
EY -5.25 5.54 9.53 5.33 10.78 11.43 13.75 -
DY 1.18 5.08 4.90 4.63 4.61 5.56 6.06 -23.85%
P/NAPS 0.53 0.58 0.61 0.67 0.68 0.59 0.56 -0.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 23/11/17 24/11/16 24/11/15 26/11/14 20/11/13 21/11/12 -
Price 1.60 1.95 2.00 2.39 2.15 1.79 1.65 -
P/RPS 0.58 0.69 0.65 0.70 0.67 0.68 0.66 -2.12%
P/EPS -17.94 17.87 10.29 20.76 9.19 8.70 7.27 -
EY -5.57 5.60 9.72 4.82 10.88 11.49 13.75 -
DY 1.25 5.13 5.00 4.18 4.65 5.59 6.06 -23.12%
P/NAPS 0.50 0.58 0.59 0.74 0.67 0.59 0.56 -1.87%

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