[WPRTS] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -3.28%
YoY- 36.6%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,083,720 2,035,015 1,949,002 1,974,682 1,858,856 1,681,783 1,606,369 18.92%
PBT 716,328 754,819 774,181 805,970 843,980 650,143 645,305 7.20%
Tax -152,772 -117,838 -131,537 -144,070 -159,668 -145,279 -148,880 1.73%
NP 563,556 636,981 642,644 661,900 684,312 504,864 496,425 8.81%
-
NP to SH 563,556 636,981 642,644 661,900 684,312 504,864 496,425 8.81%
-
Tax Rate 21.33% 15.61% 16.99% 17.88% 18.92% 22.35% 23.07% -
Total Cost 1,520,164 1,398,034 1,306,358 1,312,782 1,174,544 1,176,919 1,109,944 23.30%
-
Net Worth 1,981,209 2,068,847 1,914,032 2,011,899 1,851,970 1,898,005 1,760,583 8.18%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 477,400 331,906 497,860 - 378,510 241,882 -
Div Payout % - 74.95% 51.65% 75.22% - 74.97% 48.72% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,981,209 2,068,847 1,914,032 2,011,899 1,851,970 1,898,005 1,760,583 8.18%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 27.05% 31.30% 32.97% 33.52% 36.81% 30.02% 30.90% -
ROE 28.45% 30.79% 33.58% 32.90% 36.95% 26.60% 28.20% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 61.11 59.68 57.16 57.91 54.51 49.32 47.11 18.92%
EPS 16.52 18.68 18.84 19.42 20.08 14.81 14.56 8.77%
DPS 0.00 14.00 9.73 14.60 0.00 11.10 7.09 -
NAPS 0.581 0.6067 0.5613 0.59 0.5431 0.5566 0.5163 8.18%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 61.06 59.63 57.11 57.87 54.47 49.28 47.07 18.92%
EPS 16.51 18.67 18.83 19.40 20.05 14.79 14.55 8.78%
DPS 0.00 13.99 9.73 14.59 0.00 11.09 7.09 -
NAPS 0.5806 0.6063 0.5609 0.5896 0.5427 0.5562 0.5159 8.18%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 4.05 4.30 4.39 4.20 4.13 4.12 4.24 -
P/RPS 6.63 7.21 7.68 7.25 7.58 8.35 9.00 -18.41%
P/EPS 24.51 23.02 23.29 21.64 20.58 27.83 29.13 -10.86%
EY 4.08 4.34 4.29 4.62 4.86 3.59 3.43 12.25%
DY 0.00 3.26 2.22 3.48 0.00 2.69 1.67 -
P/NAPS 6.97 7.09 7.82 7.12 7.60 7.40 8.21 -10.33%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 27/04/17 10/02/17 10/11/16 28/07/16 28/04/16 03/02/16 13/11/15 -
Price 4.04 4.13 4.25 4.39 4.20 3.95 4.32 -
P/RPS 6.61 6.92 7.44 7.58 7.70 8.01 9.17 -19.59%
P/EPS 24.45 22.11 22.55 22.62 20.93 26.68 29.67 -12.09%
EY 4.09 4.52 4.43 4.42 4.78 3.75 3.37 13.76%
DY 0.00 3.39 2.29 3.33 0.00 2.81 1.64 -
P/NAPS 6.95 6.81 7.57 7.44 7.73 7.10 8.37 -11.64%

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