[WTHORSE] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.56%
YoY- 31.71%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 668,038 719,319 799,212 672,126 601,195 540,351 533,250 3.82%
PBT 20,623 47,539 78,737 77,181 49,638 70,267 83,682 -20.80%
Tax -7,208 -13,121 -17,586 -26,321 -11,023 -10,588 -17,712 -13.90%
NP 13,415 34,418 61,151 50,860 38,615 59,679 65,970 -23.29%
-
NP to SH 13,415 34,418 61,151 50,860 38,615 59,679 65,970 -23.29%
-
Tax Rate 34.95% 27.60% 22.34% 34.10% 22.21% 15.07% 21.17% -
Total Cost 654,623 684,901 738,061 621,266 562,580 480,672 467,280 5.77%
-
Net Worth 771,736 779,832 757,137 715,334 683,427 668,411 631,866 3.38%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 22,931 22,940 22,951 22,951 22,972 22,983 27,605 -3.04%
Div Payout % 170.94% 66.65% 37.53% 45.13% 59.49% 38.51% 41.85% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 771,736 779,832 757,137 715,334 683,427 668,411 631,866 3.38%
NOSH 229,002 229,362 229,435 229,273 229,338 229,694 229,769 -0.05%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.01% 4.78% 7.65% 7.57% 6.42% 11.04% 12.37% -
ROE 1.74% 4.41% 8.08% 7.11% 5.65% 8.93% 10.44% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 291.72 313.62 348.34 293.15 262.14 235.25 232.08 3.88%
EPS 5.86 15.01 26.65 22.18 16.84 25.98 28.71 -23.24%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 12.00 -2.99%
NAPS 3.37 3.40 3.30 3.12 2.98 2.91 2.75 3.44%
Adjusted Per Share Value based on latest NOSH - 229,273
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 303.65 326.96 363.28 305.51 273.27 245.61 242.39 3.82%
EPS 6.10 15.64 27.80 23.12 17.55 27.13 29.99 -23.29%
DPS 10.42 10.43 10.43 10.43 10.44 10.45 12.55 -3.04%
NAPS 3.5079 3.5447 3.4415 3.2515 3.1065 3.0382 2.8721 3.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.99 2.20 2.22 2.04 1.62 1.68 1.94 -
P/RPS 0.68 0.70 0.64 0.70 0.62 0.71 0.84 -3.45%
P/EPS 33.97 14.66 8.33 9.20 9.62 6.47 6.76 30.84%
EY 2.94 6.82 12.01 10.87 10.39 15.47 14.80 -23.59%
DY 5.03 4.55 4.50 4.90 6.17 5.95 6.19 -3.39%
P/NAPS 0.59 0.65 0.67 0.65 0.54 0.58 0.71 -3.03%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 26/05/15 29/05/14 29/05/13 17/05/12 20/05/11 -
Price 2.01 2.25 2.27 2.26 1.70 1.69 1.99 -
P/RPS 0.69 0.72 0.65 0.77 0.65 0.72 0.86 -3.60%
P/EPS 34.31 14.99 8.52 10.19 10.10 6.50 6.93 30.51%
EY 2.91 6.67 11.74 9.82 9.90 15.37 14.43 -23.40%
DY 4.98 4.44 4.41 4.42 5.88 5.92 6.03 -3.13%
P/NAPS 0.60 0.66 0.69 0.72 0.57 0.58 0.72 -2.99%

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