WTHORSE | WHITE HORSE BHD

6
0.710 (-0.7%)

T-O (am): 0.000 (08:59:00)
Last updated: 15:55

Fundamental
Technical
Total Score

WTHORSE | WHITE HORSE BHD


WTHORSE Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Chart:

WTHORSE Quarter Reports

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
15 Aug 24 Q2 Jun 24 2 31 Dec 24 102.96 -1.32 -1.49 -1.4% 0.00 -0.68 3.4% 4.5% 53.0% 87.3%
28 May 24 Q1 Mar 24 1 31 Dec 24 106.54 -3.01 -3.17 -3.0% 0.00 -1.44 16.2% 27.3% 120.0% 82.8%
28 Feb 24 Q4 Dec 23 4 31 Dec 23 127.12 16.62 15.83 12.5% 0.00 7.18 12.7% 11.8% 640.8% 1049.8%
17 Nov 23 Q3 Sep 23 3 31 Dec 23 112.83 -2.37 -2.93 -2.6% 0.00 -1.33 14.5% 24.0% 75.1% 39.6%
23 Aug 23 Q2 Jun 23 2 31 Dec 23 98.53 -11.61 -11.78 -11.9% 0.00 -5.34 17.7% 5.2% 36.0% 491.9%
25 May 23 Q1 Mar 23 1 31 Dec 23 83.71 -18.32 -18.41 -22.0% 0.00 -8.35 26.4% 20.1% 1004.7% 296.9%
28 Feb 23 Q4 Dec 22 4 31 Dec 22 113.68 2.65 -1.67 -1.5% 0.00 -0.76 25.0% 24.1% 65.6% 102.9%
21 Nov 22 Q3 Sep 22 3 31 Dec 22 90.97 -3.51 -4.84 -5.3% 0.00 -2.20 12.5% 61.8% 143.5% 71.4%
23 Aug 22 Q2 Jun 22 2 31 Dec 22 103.93 -1.91 -1.99 -1.9% 3.00 -0.90 0.8% 37.5% 121.3% 87.9%
24 May 22 Q1 Mar 22 1 31 Dec 22 104.77 9.30 9.35 8.9% 3.00 4.24 30.1% 11.1% 83.6% 279.5%
23 Feb 22 Q4 Dec 21 4 31 Dec 21 149.87 64.00 56.99 38.0% 3.00 25.26 166.5% 5.9% 436.1% 720.8%
26 Nov 21 Q3 Sep 21 3 31 Dec 21 56.24 -16.50 -16.95 -30.1% 0.00 -7.69 25.6% 52.4% 2.8% 257.0%
24 Aug 21 Q2 Jun 21 2 31 Dec 21 75.56 -15.86 -16.50 -21.8% 0.00 -7.25 35.9% 36.8% 216.7% 26.2%
25 May 21 Q1 Mar 21 1 31 Dec 21 117.88 -5.12 -5.21 -4.4% 0.00 -2.29 16.7% 24.1% 43.2% 74.1%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 141.56 -13.98 -9.18 -6.5% 0.00 -4.03 19.7% 2.8% 93.3% 71.2%
20 Nov 20 Q3 Sep 20 3 31 Dec 20 118.26 -4.76 -4.75 -4.0% 0.00 -2.09 114.2% 9.8% 78.8% 64.7%
25 Aug 20 Q2 Jun 20 2 31 Dec 20 55.22 -22.22 -22.35 -40.5% 0.00 -9.82 41.9% 56.9% 11.0% 76.2%
24 Jun 20 Q1 Mar 20 1 31 Dec 20 95.00 -20.18 -20.13 -21.2% 0.00 -8.84 34.8% 25.1% 36.7% 238.9%
27 Feb 20 Q4 Dec 19 4 31 Dec 19 145.66 -30.03 -31.83 -21.9% 0.00 -13.97 11.1% 3.4% 136.6% 46.3%
20 Nov 19 Q3 Sep 19 3 31 Dec 19 131.12 -10.45 -13.45 -10.3% 0.00 -5.90 2.2% 22.2% 6.0% 141.2%
23 Aug 19 Q2 Jun 19 2 31 Dec 19 128.23 -14.50 -12.68 -9.9% 0.00 -5.56 1.1% 11.8% 113.5% 244.9%
28 May 19 Q1 Mar 19 1 31 Dec 19 126.90 -6.78 -5.94 -4.7% 0.00 -2.60 15.9% 12.9% 72.7% 255.8%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 150.86 -23.34 -21.76 -14.4% 0.00 -9.52 10.5% 10.8% 290.1% 45.6%
22 Nov 18 Q3 Sep 18 3 31 Dec 18 168.48 -5.71 -5.58 -3.3% 0.00 -2.44 15.9% 1.9% 51.7% 209.4%
23 Aug 18 Q2 Jun 18 2 31 Dec 18 145.41 -4.18 -3.68 -2.5% 0.00 -1.61 0.2% 8.7% 196.5% 133.4%
23 May 18 Q1 Mar 18 1 31 Dec 18 145.78 4.82 3.81 2.6% 0.00 1.67 13.8% 2.2% 125.5% 10.1%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 169.10 -19.13 -14.94 -8.8% 2.00 -6.53 1.6% 3.1% 393.1% 422.9%
23 Nov 17 Q3 Sep 17 3 31 Dec 17 171.78 6.16 5.10 3.0% 5.00 2.23 7.8% 3.7% 53.7% 266.8%
24 Aug 17 Q2 Jun 17 2 31 Dec 17 159.34 14.34 11.01 6.9% 0.00 4.81 11.7% 14.2% 159.7% 176.8%
26 May 17 Q1 Mar 17 1 31 Dec 17 142.61 5.42 4.24 3.0% 0.00 1.85 18.3% 16.0% 8.4% 75.5%
28 Feb 17 Q4 Dec 16 4 31 Dec 16 174.59 5.98 4.63 2.6% 5.00 2.02 5.4% 4.6% 232.9% 81.4%
24 Nov 16 Q3 Sep 16 3 31 Dec 16 165.59 2.24 1.39 0.8% 5.00 0.61 10.9% 7.2% 65.1% 106.7%
16 Aug 16 Q2 Jun 16 2 31 Dec 16 185.77 5.25 3.98 2.1% 0.00 1.73 9.4% 0.5% 77.0% 75.3%
27 May 16 Q1 Mar 16 1 31 Dec 16 169.73 22.39 17.27 10.2% 0.00 7.53 7.3% 16.4% 30.6% 1.2%
29 Feb 16 Q4 Dec 15 4 31 Dec 15 183.01 23.95 24.91 13.6% 5.00 10.86 2.6% 9.7% 219.1% 78.4%
24 Nov 15 Q3 Sep 15 3 31 Dec 15 178.35 -17.65 -20.91 -11.7% 5.00 -9.11 3.5% 6.5% 229.9% 231.5%
26 Aug 15 Q2 Jun 15 2 31 Dec 15 184.87 21.23 16.09 8.7% 0.00 7.02 9.0% 1.9% 5.7% 14.8%
26 May 15 Q1 Mar 15 1 31 Dec 15 203.14 22.54 17.07 8.4% 0.00 7.44 0.2% 20.1% 22.3% 12.6%
27 Feb 15 31/12/14 4 31/12/14 202.77 16.37 13.96 6.9% 5.00 6.08 6.3% 21.9% 12.2% 7.9%

WTHORSE Historical Dividends

WTHORSE Financial Ratios

EPS 3.44 sen
Trailing PE (Sector Median: 16.4) 20.6
PEG 0.21
Altman Z 1.8
Beaver -0.055
Current Ratio 3.45
Debt-Equity (DE) Ratio 0.25
FCF Yield -4.84 %
Revenue QoQ -3.36 %
Revenue YoY 4.49%
Profit QoQ 52.98 %
Profit YoY 87.34 %
Profit Margin (Sector Median: 4.8) 1.83 %
ROE (ROIC: -0.34) -0.35 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

WTHORSE Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 16.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.8)
ROE (ROIC: -0.34)
Altman Z

WTHORSE Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 2.63
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] -1.49
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

WTHORSE Directors Share Purchases (Beta)


MR LIAO SHEN YAO added 120000.0 units announced on 14 Mar 2023 at ~RM0.59

MR LIAO SHEN YAO added 120000.0 units announced on 09 Mar 2023 at ~RM0.61

MR CHENG SOON MONG added 442324.0 units announced on 07 Mar 2023 at ~RM0.61

MR LIAO SHEN HUA added 300000.0 units announced on 07 Mar 2023 at ~RM0.61

MR LIAO, HUNG-CHANG added 732896.0 units announced on 07 Mar 2023 at ~RM0.61

MR LIAO SHEN YAO added 100000.0 units announced on 12 Jan 2023 at ~RM0.63

MR LIAO SHEN YAO added 140000.0 units announced on 04 Jan 2023 at ~RM0.6

MR LIAO SHEN HUA added 471027.0 units announced on 08 Apr 2022 at ~RM0.68

MR CHENG SOON MONG added 224500.0 units announced on 26 Oct 2021 at ~RM0.72

WTHORSE Summary


Market Cap: 170 M.

Number of Shares: 240 M.

Adjusted Float: 79.3%.

Stock highly correlated with

TDM (93%)

GESHEN (92%)

GPHAROS (92%)

AMWAY (91%)

White Horse Berhad, is an investment holding and provision of management services. Through its subsidiaries, is engaged in the manufacture and distribution of ceramic and homogeneous tiles principally in the Asia-Pacific region. It offers ceramic wall, ceramic floor, porcelain granite, and multieffect granite tiles, as well as porcelain stone. The company also distributes building materials. White Horse was founded in 1992 and is headquartered in Pasir Gudang, Malaysia.

Sectors: Industrial Products, Building Materials, Industrial Products & Services

Code: 5009

Website: http://www.whitehorse.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

WTHORSE Top Shareholdings

Updated on 31-Mar-2023

Shareholder % Value (M)
Liao Hung-Chang 7.62% 12.98
Teo Kim Tay 5.63% 9.59
Teo Swee Teng 5.02% 8.55
Teo Boon Hoo 5.01% 8.54
Teo Kim Lap 5.01% 8.54
Lim Pei Tiam @ Liam Ahat Kiat 4.53% 7.72
Liao Chia Feng 3.71% 6.32
Liao Shen Hua 3.38% 5.77
Liao Shen Yao 3.0% 5.11
Chen Yu-Ching 2.5% 4.26
Liao Chung Yi 2.47% 4.21
Liao Chia Ning 2.47% 4.21
Cheng Soon Mong 2.21% 3.77
Liao Shen-Chun 2.17% 3.7
Chen Tsui-Ling 2.07% 3.53
Chen Yu-Ju 2.07% 3.53
UOB Kay Hian Pte Ltd 1.99% 3.39
Liao Chih-Hao 1.89% 3.22
Liao Chun-Hao 1.89% 3.22
Bao Shun Investment Co Limited 1.89% 3.22
Yung Sheng Investment Co Limited 1.81% 3.08
Zhi Ding Investment Co Limited 1.58% 2.69
Chen Hen-Jui 1.49% 2.54
Liao Chieh-Ting 1.42% 2.42
Liao Yen-Jen 1.42% 2.42
Liao Kuan Yung 1.36% 2.32
Liao Wan Yu 1.36% 2.32
Shih Chi-Fong 1.31% 2.23
Ming Chen Investment Co Limited 1.31% 2.23
Shih Chih-Che 1.28% 2.18
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.