[WTHORSE] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1.97%
YoY- 26.21%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 695,158 752,729 765,200 646,814 586,038 530,041 530,363 4.60%
PBT 37,595 47,685 76,360 73,596 48,772 71,382 83,325 -12.41%
Tax -11,149 -13,468 -17,124 -25,415 -10,597 -10,780 -17,872 -7.55%
NP 26,446 34,217 59,236 48,181 38,175 60,602 65,453 -14.00%
-
NP to SH 26,446 34,217 59,236 48,181 38,175 60,602 65,453 -14.00%
-
Tax Rate 29.66% 28.24% 22.43% 34.53% 21.73% 15.10% 21.45% -
Total Cost 668,712 718,512 705,964 598,633 547,863 469,439 464,910 6.23%
-
Net Worth 768,004 761,368 739,223 688,191 459,274 459,377 460,162 8.90%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 22,931 22,940 22,951 22,951 22,972 22,983 27,605 -3.04%
Div Payout % 86.71% 67.04% 38.75% 47.64% 60.18% 37.93% 42.18% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 768,004 761,368 739,223 688,191 459,274 459,377 460,162 8.90%
NOSH 229,255 229,327 229,572 229,397 229,637 229,688 230,081 -0.05%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.80% 4.55% 7.74% 7.45% 6.51% 11.43% 12.34% -
ROE 3.44% 4.49% 8.01% 7.00% 8.31% 13.19% 14.22% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 303.22 328.23 333.32 281.96 255.20 230.76 230.51 4.67%
EPS 11.54 14.92 25.80 21.00 16.62 26.38 28.45 -13.95%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 12.00 -2.99%
NAPS 3.35 3.32 3.22 3.00 2.00 2.00 2.00 8.96%
Adjusted Per Share Value based on latest NOSH - 229,397
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 315.98 342.15 347.82 294.01 266.38 240.93 241.07 4.60%
EPS 12.02 15.55 26.93 21.90 17.35 27.55 29.75 -14.00%
DPS 10.42 10.43 10.43 10.43 10.44 10.45 12.55 -3.04%
NAPS 3.4909 3.4608 3.3601 3.1281 2.0876 2.0881 2.0916 8.90%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.01 2.29 2.00 1.87 1.62 1.67 2.10 -
P/RPS 0.66 0.70 0.60 0.66 0.63 0.72 0.91 -5.20%
P/EPS 17.42 15.35 7.75 8.90 9.74 6.33 7.38 15.37%
EY 5.74 6.52 12.90 11.23 10.26 15.80 13.55 -13.32%
DY 4.98 4.37 5.00 5.35 6.17 5.99 5.71 -2.25%
P/NAPS 0.60 0.69 0.62 0.62 0.81 0.84 1.05 -8.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 27/02/13 24/02/12 24/02/11 -
Price 2.03 2.17 2.15 1.89 1.61 1.75 1.93 -
P/RPS 0.67 0.66 0.65 0.67 0.63 0.76 0.84 -3.69%
P/EPS 17.60 14.54 8.33 9.00 9.68 6.63 6.78 17.21%
EY 5.68 6.88 12.00 11.11 10.33 15.08 14.74 -14.68%
DY 4.93 4.61 4.65 5.29 6.21 5.71 6.22 -3.79%
P/NAPS 0.61 0.65 0.67 0.63 0.81 0.88 0.97 -7.43%

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