WTHORSE | WHITE HORSE BHD
0.805 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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% |
Historical Dividends
Financial Ratios
| EPS | -7.2 sen |
| Trailing PE (Sector Median: 16.8) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.6 |
| Beaver | 0.178 |
| Current Ratio | 3.17 |
| Debt-Equity (DE) Ratio | 0.28 |
| FCF Yield | 13.99 % |
| Revenue QoQ | 12.67 % |
| Revenue YoY | 11.82% |
| Profit QoQ | 640.78 % |
| Profit YoY | 1049.85 % |
| Profit Margin (Sector Median: 3.4) | -4.09 % |
| ROE (ROIC: -2.88) | -2.96 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 16.8) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.4) | |
| ROE (ROIC: -2.88) | |
| Altman Z |
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) | 2.65 | Consistent QR FV |
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] | 15.83 |
| 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 |
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
Summary
Market Cap: 193 M.
Number of Shares: 240 M.
Adjusted Float: 79.3%.
Stock highly correlated with
HTPADU (93%)
WMG (93%)
TDM (90%)
THETA (89%)
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
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Liao Hung-Chang | 7.62% | 14.71 |
| Teo Kim Tay | 5.63% | 10.88 |
| Teo Swee Teng | 5.02% | 9.7 |
| Teo Boon Hoo | 5.01% | 9.68 |
| Teo Kim Lap | 5.01% | 9.68 |
| Lim Pei Tiam @ Liam Ahat Kiat | 4.53% | 8.75 |
| Liao Chia Feng | 3.71% | 7.17 |
| Liao Shen Hua | 3.38% | 6.54 |
| Liao Shen Yao | 3.0% | 5.8 |
| Chen Yu-Ching | 2.5% | 4.83 |
| Liao Chung Yi | 2.47% | 4.77 |
| Liao Chia Ning | 2.47% | 4.77 |
| Cheng Soon Mong | 2.21% | 4.27 |
| Liao Shen-Chun | 2.17% | 4.19 |
| Chen Tsui-Ling | 2.07% | 4.0 |
| Chen Yu-Ju | 2.07% | 4.0 |
| UOB Kay Hian Pte Ltd | 1.99% | 3.84 |
| Liao Chih-Hao | 1.89% | 3.65 |
| Liao Chun-Hao | 1.89% | 3.65 |
| Bao Shun Investment Co Limited | 1.89% | 3.65 |
| Yung Sheng Investment Co Limited | 1.81% | 3.5 |
| Zhi Ding Investment Co Limited | 1.58% | 3.05 |
| Chen Hen-Jui | 1.49% | 2.88 |
| Liao Chieh-Ting | 1.42% | 2.74 |
| Liao Yen-Jen | 1.42% | 2.74 |
| Liao Kuan Yung | 1.36% | 2.63 |
| Liao Wan Yu | 1.36% | 2.63 |
| Shih Chi-Fong | 1.31% | 2.53 |
| Ming Chen Investment Co Limited | 1.31% | 2.53 |
| Shih Chih-Che | 1.28% | 2.47 |