[WTHORSE] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -7.9%
YoY- -62.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 432,927 500,012 591,651 645,993 668,038 719,319 799,212 -9.70%
PBT -46,083 -75,166 -40,013 6,192 20,623 47,539 78,737 -
Tax 4,591 -2,931 3,058 -1,211 -7,208 -13,121 -17,586 -
NP -41,492 -78,097 -36,955 4,981 13,415 34,418 61,151 -
-
NP to SH -41,492 -78,097 -36,955 4,981 13,415 34,418 61,151 -
-
Tax Rate - - - 19.56% 34.95% 27.60% 22.34% -
Total Cost 474,419 578,109 628,606 641,012 654,623 684,901 738,061 -7.09%
-
Net Worth 614,399 621,651 736,799 748,489 771,736 779,832 757,137 -3.41%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 16,023 22,931 22,940 22,951 -
Div Payout % - - - 321.70% 170.94% 66.65% 37.53% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 614,399 621,651 736,799 748,489 771,736 779,832 757,137 -3.41%
NOSH 240,000 240,000 240,000 240,000 229,002 229,362 229,435 0.75%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -9.58% -15.62% -6.25% 0.77% 2.01% 4.78% 7.65% -
ROE -6.75% -12.56% -5.02% 0.67% 1.74% 4.41% 8.08% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 180.39 219.58 246.52 282.22 291.72 313.62 348.34 -10.37%
EPS -17.29 -34.30 -15.40 2.18 5.86 15.01 26.65 -
DPS 0.00 0.00 0.00 7.00 10.00 10.00 10.00 -
NAPS 2.56 2.73 3.07 3.27 3.37 3.40 3.30 -4.13%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 196.79 227.28 268.93 293.63 303.65 326.96 363.28 -9.70%
EPS -18.86 -35.50 -16.80 2.26 6.10 15.64 27.80 -
DPS 0.00 0.00 0.00 7.28 10.42 10.43 10.43 -
NAPS 2.7927 2.8257 3.3491 3.4022 3.5079 3.5447 3.4415 -3.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.63 0.67 1.07 1.90 1.99 2.20 2.22 -
P/RPS 0.35 0.31 0.43 0.67 0.68 0.70 0.64 -9.56%
P/EPS -3.64 -1.95 -6.95 87.31 33.97 14.66 8.33 -
EY -27.44 -51.19 -14.39 1.15 2.94 6.82 12.01 -
DY 0.00 0.00 0.00 3.68 5.03 4.55 4.50 -
P/NAPS 0.25 0.25 0.35 0.58 0.59 0.65 0.67 -15.13%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 24/06/20 28/05/19 23/05/18 26/05/17 27/05/16 26/05/15 -
Price 0.615 0.705 1.18 1.86 2.01 2.25 2.27 -
P/RPS 0.34 0.32 0.48 0.66 0.69 0.72 0.65 -10.22%
P/EPS -3.56 -2.06 -7.66 85.47 34.31 14.99 8.52 -
EY -28.11 -48.65 -13.05 1.17 2.91 6.67 11.74 -
DY 0.00 0.00 0.00 3.76 4.98 4.44 4.41 -
P/NAPS 0.24 0.26 0.38 0.57 0.60 0.66 0.69 -16.12%

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