[WTHORSE] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[WTHORSE] WHITE HORSE BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 26.45%
YoY- 46.87%
Quarter Report
Latest QR
Upcoming QR
WTHORSE's Result
WTHORSE's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 445,023 392,299 386,438 432,927 500,012 591,651 645,993 -6.01%
PBT -376 -21,099 40,946 -46,083 -75,166 -40,013 6,192 -
Tax -1,668 -5,818 -8,061 4,591 -2,931 3,058 -1,211 5.47%
NP -2,044 -26,917 32,885 -41,492 -78,097 -36,955 4,981 -
-
NP to SH -2,044 -26,917 32,885 -41,492 -78,097 -36,955 4,981 -
-
Tax Rate - - 19.69% - - - 19.56% -
Total Cost 447,067 419,216 353,553 474,419 578,109 628,606 641,012 -5.82%
-
Net Worth 633,600 628,799 610,857 614,399 621,651 736,799 748,489 -2.73%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 7,200 13,384 - - - 16,023 -
Div Payout % - 0.00% 40.70% - - - 321.70% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 633,600 628,799 610,857 614,399 621,651 736,799 748,489 -2.73%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -0.46% -6.86% 8.51% -9.58% -15.62% -6.25% 0.77% -
ROE -0.32% -4.28% 5.38% -6.75% -12.56% -5.02% 0.67% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 185.43 163.46 175.23 180.39 219.58 246.52 282.22 -6.75%
EPS -0.85 -11.22 14.91 -17.29 -34.30 -15.40 2.18 -
DPS 0.00 3.00 6.07 0.00 0.00 0.00 7.00 -
NAPS 2.64 2.62 2.77 2.56 2.73 3.07 3.27 -3.50%
Adjusted Per Share Value based on latest NOSH - 240,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 202.28 178.32 175.65 196.79 227.28 268.93 293.63 -6.01%
EPS -0.93 -12.24 14.95 -18.86 -35.50 -16.80 2.26 -
DPS 0.00 3.27 6.08 0.00 0.00 0.00 7.28 -
NAPS 2.88 2.8582 2.7766 2.7927 2.8257 3.3491 3.4022 -2.73%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 0.60 0.685 0.63 0.67 1.07 1.90 -
P/RPS 0.44 0.37 0.39 0.35 0.31 0.43 0.67 -6.76%
P/EPS -96.28 -5.35 4.59 -3.64 -1.95 -6.95 87.31 -
EY -1.04 -18.69 21.77 -27.44 -51.19 -14.39 1.15 -
DY 0.00 5.00 8.86 0.00 0.00 0.00 3.68 -
P/NAPS 0.31 0.23 0.25 0.25 0.25 0.35 0.58 -9.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 25/05/23 24/05/22 25/05/21 24/06/20 28/05/19 23/05/18 -
Price 0.80 0.60 0.65 0.615 0.705 1.18 1.86 -
P/RPS 0.43 0.37 0.37 0.34 0.32 0.48 0.66 -6.88%
P/EPS -93.93 -5.35 4.36 -3.56 -2.06 -7.66 85.47 -
EY -1.06 -18.69 22.94 -28.11 -48.65 -13.05 1.17 -
DY 0.00 5.00 9.34 0.00 0.00 0.00 3.76 -
P/NAPS 0.30 0.23 0.23 0.24 0.26 0.38 0.57 -10.13%

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