[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
10-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -2.91%
YoY- 29.45%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,044,744 2,083,720 2,035,015 1,949,002 1,974,682 1,858,856 1,681,783 13.92%
PBT 707,012 716,328 754,819 774,181 805,970 843,980 650,143 5.75%
Tax -127,594 -152,772 -117,838 -131,537 -144,070 -159,668 -145,279 -8.29%
NP 579,418 563,556 636,981 642,644 661,900 684,312 504,864 9.62%
-
NP to SH 579,418 563,556 636,981 642,644 661,900 684,312 504,864 9.62%
-
Tax Rate 18.05% 21.33% 15.61% 16.99% 17.88% 18.92% 22.35% -
Total Cost 1,465,326 1,520,164 1,398,034 1,306,358 1,312,782 1,174,544 1,176,919 15.74%
-
Net Worth 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 1,851,970 1,898,005 8.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 434,433 - 477,400 331,906 497,860 - 378,510 9.63%
Div Payout % 74.98% - 74.95% 51.65% 75.22% - 74.97% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 1,851,970 1,898,005 8.00%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 28.34% 27.05% 31.30% 32.97% 33.52% 36.81% 30.02% -
ROE 27.20% 28.45% 30.79% 33.58% 32.90% 36.95% 26.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.96 61.11 59.68 57.16 57.91 54.51 49.32 13.92%
EPS 17.00 16.52 18.68 18.84 19.42 20.08 14.81 9.63%
DPS 12.74 0.00 14.00 9.73 14.60 0.00 11.10 9.63%
NAPS 0.6247 0.581 0.6067 0.5613 0.59 0.5431 0.5566 8.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.96 61.11 59.68 57.16 57.91 54.51 49.32 13.92%
EPS 17.00 16.52 18.68 18.84 19.42 20.08 14.81 9.63%
DPS 12.74 0.00 14.00 9.73 14.60 0.00 11.10 9.63%
NAPS 0.6247 0.581 0.6067 0.5613 0.59 0.5431 0.5566 8.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.64 4.05 4.30 4.39 4.20 4.13 4.12 -
P/RPS 6.07 6.63 7.21 7.68 7.25 7.58 8.35 -19.16%
P/EPS 21.42 24.51 23.02 23.29 21.64 20.58 27.83 -16.02%
EY 4.67 4.08 4.34 4.29 4.62 4.86 3.59 19.18%
DY 3.50 0.00 3.26 2.22 3.48 0.00 2.69 19.20%
P/NAPS 5.83 6.97 7.09 7.82 7.12 7.60 7.40 -14.71%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 20/07/17 27/04/17 10/02/17 10/11/16 28/07/16 28/04/16 03/02/16 -
Price 3.66 4.04 4.13 4.25 4.39 4.20 3.95 -
P/RPS 6.10 6.61 6.92 7.44 7.58 7.70 8.01 -16.62%
P/EPS 21.54 24.45 22.11 22.55 22.62 20.93 26.68 -13.30%
EY 4.64 4.09 4.52 4.43 4.42 4.78 3.75 15.26%
DY 3.48 0.00 3.39 2.29 3.33 0.00 2.81 15.33%
P/NAPS 5.86 6.95 6.81 7.57 7.44 7.73 7.10 -12.02%

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