[WPRTS] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
31-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 0.79%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,858,856 1,681,783 1,606,369 1,608,004 1,594,888 1,562,079 1,570,122 11.90%
PBT 843,980 650,143 645,305 643,294 638,400 578,781 582,150 28.06%
Tax -159,668 -145,279 -148,880 -158,738 -157,656 -66,576 -85,612 51.45%
NP 684,312 504,864 496,425 484,556 480,744 512,205 496,538 23.81%
-
NP to SH 684,312 504,864 496,425 484,556 480,744 512,205 496,538 23.81%
-
Tax Rate 18.92% 22.35% 23.07% 24.68% 24.70% 11.50% 14.71% -
Total Cost 1,174,544 1,176,919 1,109,944 1,123,448 1,114,144 1,049,874 1,073,584 6.16%
-
Net Worth 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 1,624,523 9.11%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 378,510 241,882 362,824 - 383,625 231,879 -
Div Payout % - 74.97% 48.72% 74.88% - 74.90% 46.70% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 1,624,523 9.11%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 36.81% 30.02% 30.90% 30.13% 30.14% 32.79% 31.62% -
ROE 36.95% 26.60% 28.20% 26.87% 28.71% 29.03% 30.57% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 54.51 49.32 47.11 47.16 46.77 45.81 46.04 11.90%
EPS 20.08 14.81 14.56 14.20 14.08 15.02 14.56 23.87%
DPS 0.00 11.10 7.09 10.64 0.00 11.25 6.80 -
NAPS 0.5431 0.5566 0.5163 0.5289 0.4911 0.5174 0.4764 9.11%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 54.51 49.32 47.11 47.16 46.77 45.81 46.04 11.90%
EPS 20.08 14.81 14.56 14.20 14.08 15.02 14.56 23.87%
DPS 0.00 11.10 7.09 10.64 0.00 11.25 6.80 -
NAPS 0.5431 0.5566 0.5163 0.5289 0.4911 0.5174 0.4764 9.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.13 4.12 4.24 4.23 4.02 3.36 3.05 -
P/RPS 7.58 8.35 9.00 8.97 8.60 7.33 6.62 9.43%
P/EPS 20.58 27.83 29.13 29.77 28.51 22.37 20.95 -1.17%
EY 4.86 3.59 3.43 3.36 3.51 4.47 4.77 1.25%
DY 0.00 2.69 1.67 2.52 0.00 3.35 2.23 -
P/NAPS 7.60 7.40 8.21 8.00 8.19 6.49 6.40 12.12%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 28/04/16 03/02/16 13/11/15 31/07/15 30/04/15 11/02/15 06/11/14 -
Price 4.20 3.95 4.32 4.01 4.50 3.50 2.90 -
P/RPS 7.70 8.01 9.17 8.50 9.62 7.64 6.30 14.30%
P/EPS 20.93 26.68 29.67 28.22 31.92 23.30 19.92 3.34%
EY 4.78 3.75 3.37 3.54 3.13 4.29 5.02 -3.21%
DY 0.00 2.81 1.64 2.65 0.00 3.21 2.34 -
P/NAPS 7.73 7.10 8.37 7.58 9.16 6.76 6.09 17.21%

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