[WPRTS] QoQ Cumulative 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- 45.64%
YoY- 29.45%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,022,372 520,930 2,035,015 1,461,752 987,341 464,714 1,681,783 -28.26%
PBT 353,506 179,082 754,819 580,636 402,985 210,995 650,143 -33.40%
Tax -63,797 -38,193 -117,838 -98,653 -72,035 -39,917 -145,279 -42.25%
NP 289,709 140,889 636,981 481,983 330,950 171,078 504,864 -30.96%
-
NP to SH 289,709 140,889 636,981 481,983 330,950 171,078 504,864 -30.96%
-
Tax Rate 18.05% 21.33% 15.61% 16.99% 17.88% 18.92% 22.35% -
Total Cost 732,663 380,041 1,398,034 979,769 656,391 293,636 1,176,919 -27.11%
-
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 217,216 - 477,400 248,930 248,930 - 378,510 -30.96%
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 13.60% 7.11% 30.79% 25.18% 16.45% 9.24% 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 29.98 15.28 59.68 42.87 28.95 13.63 49.32 -28.26%
EPS 8.50 4.13 18.68 14.13 9.71 5.02 14.81 -30.96%
DPS 6.37 0.00 14.00 7.30 7.30 0.00 11.10 -30.96%
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 29.98 15.28 59.68 42.87 28.95 13.63 49.32 -28.26%
EPS 8.50 4.13 18.68 14.13 9.71 5.02 14.81 -30.96%
DPS 6.37 0.00 14.00 7.30 7.30 0.00 11.10 -30.96%
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 12.14 26.51 7.21 10.24 14.51 30.31 8.35 28.36%
P/EPS 42.84 98.02 23.02 31.06 43.28 82.32 27.83 33.35%
EY 2.33 1.02 4.34 3.22 2.31 1.21 3.59 -25.05%
DY 1.75 0.00 3.26 1.66 1.74 0.00 2.69 -24.93%
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 12.21 26.45 6.92 9.91 15.16 30.82 8.01 32.48%
P/EPS 43.08 97.78 22.11 30.07 45.23 83.72 26.68 37.67%
EY 2.32 1.02 4.52 3.33 2.21 1.19 3.75 -27.41%
DY 1.74 0.00 3.39 1.72 1.66 0.00 2.81 -27.37%
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