[WTHORSE] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.23%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 645,993 668,038 719,319 799,212 672,126 601,195 540,351 3.01%
PBT 6,192 20,623 47,539 78,737 77,181 49,638 70,267 -33.27%
Tax -1,211 -7,208 -13,121 -17,586 -26,321 -11,023 -10,588 -30.31%
NP 4,981 13,415 34,418 61,151 50,860 38,615 59,679 -33.88%
-
NP to SH 4,981 13,415 34,418 61,151 50,860 38,615 59,679 -33.88%
-
Tax Rate 19.56% 34.95% 27.60% 22.34% 34.10% 22.21% 15.07% -
Total Cost 641,012 654,623 684,901 738,061 621,266 562,580 480,672 4.91%
-
Net Worth 748,489 771,736 779,832 757,137 715,334 683,427 668,411 1.90%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 16,023 22,931 22,940 22,951 22,951 22,972 22,983 -5.83%
Div Payout % 321.70% 170.94% 66.65% 37.53% 45.13% 59.49% 38.51% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 748,489 771,736 779,832 757,137 715,334 683,427 668,411 1.90%
NOSH 240,000 229,002 229,362 229,435 229,273 229,338 229,694 0.73%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.77% 2.01% 4.78% 7.65% 7.57% 6.42% 11.04% -
ROE 0.67% 1.74% 4.41% 8.08% 7.11% 5.65% 8.93% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 282.22 291.72 313.62 348.34 293.15 262.14 235.25 3.07%
EPS 2.18 5.86 15.01 26.65 22.18 16.84 25.98 -33.82%
DPS 7.00 10.00 10.00 10.00 10.00 10.00 10.00 -5.76%
NAPS 3.27 3.37 3.40 3.30 3.12 2.98 2.91 1.96%
Adjusted Per Share Value based on latest NOSH - 229,435
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 293.63 303.65 326.96 363.28 305.51 273.27 245.61 3.01%
EPS 2.26 6.10 15.64 27.80 23.12 17.55 27.13 -33.90%
DPS 7.28 10.42 10.43 10.43 10.43 10.44 10.45 -5.84%
NAPS 3.4022 3.5079 3.5447 3.4415 3.2515 3.1065 3.0382 1.90%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.90 1.99 2.20 2.22 2.04 1.62 1.68 -
P/RPS 0.67 0.68 0.70 0.64 0.70 0.62 0.71 -0.96%
P/EPS 87.31 33.97 14.66 8.33 9.20 9.62 6.47 54.26%
EY 1.15 2.94 6.82 12.01 10.87 10.39 15.47 -35.14%
DY 3.68 5.03 4.55 4.50 4.90 6.17 5.95 -7.69%
P/NAPS 0.58 0.59 0.65 0.67 0.65 0.54 0.58 0.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/05/18 26/05/17 27/05/16 26/05/15 29/05/14 29/05/13 17/05/12 -
Price 1.86 2.01 2.25 2.27 2.26 1.70 1.69 -
P/RPS 0.66 0.69 0.72 0.65 0.77 0.65 0.72 -1.43%
P/EPS 85.47 34.31 14.99 8.52 10.19 10.10 6.50 53.60%
EY 1.17 2.91 6.67 11.74 9.82 9.90 15.37 -34.88%
DY 3.76 4.98 4.44 4.41 4.42 5.88 5.92 -7.28%
P/NAPS 0.57 0.60 0.66 0.69 0.72 0.57 0.58 -0.28%

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