[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -77.88%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,088,608 1,514,649 1,022,372 520,930 2,035,015 1,461,752 987,341 64.56%
PBT 676,882 531,447 353,506 179,082 754,819 580,636 402,985 41.16%
Tax -25,371 -90,917 -63,797 -38,193 -117,838 -98,653 -72,035 -50.03%
NP 651,511 440,530 289,709 140,889 636,981 481,983 330,950 56.88%
-
NP to SH 651,511 440,530 289,709 140,889 636,981 481,983 330,950 56.88%
-
Tax Rate 3.75% 17.11% 18.05% 21.33% 15.61% 16.99% 17.88% -
Total Cost 1,437,097 1,074,119 732,663 380,041 1,398,034 979,769 656,391 68.36%
-
Net Worth 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 8.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 488,311 217,216 217,216 - 477,400 248,930 248,930 56.51%
Div Payout % 74.95% 49.31% 74.98% - 74.95% 51.65% 75.22% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 8.50%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 31.19% 29.08% 28.34% 27.05% 31.30% 32.97% 33.52% -
ROE 28.64% 21.35% 13.60% 7.11% 30.79% 25.18% 16.45% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.25 44.42 29.98 15.28 59.68 42.87 28.95 64.58%
EPS 19.11 12.92 8.50 4.13 18.68 14.13 9.71 56.85%
DPS 14.32 6.37 6.37 0.00 14.00 7.30 7.30 56.51%
NAPS 0.6671 0.6052 0.6247 0.581 0.6067 0.5613 0.59 8.50%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.20 44.39 29.96 15.27 59.63 42.84 28.93 64.56%
EPS 19.09 12.91 8.49 4.13 18.67 14.12 9.70 56.85%
DPS 14.31 6.37 6.37 0.00 13.99 7.29 7.29 56.58%
NAPS 0.6666 0.6048 0.6242 0.5806 0.6063 0.5609 0.5896 8.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.70 3.81 3.64 4.05 4.30 4.39 4.20 -
P/RPS 6.04 8.58 12.14 26.51 7.21 10.24 14.51 -44.16%
P/EPS 19.37 29.49 42.84 98.02 23.02 31.06 43.28 -41.40%
EY 5.16 3.39 2.33 1.02 4.34 3.22 2.31 70.63%
DY 3.87 1.67 1.75 0.00 3.26 1.66 1.74 70.14%
P/NAPS 5.55 6.30 5.83 6.97 7.09 7.82 7.12 -15.26%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 10/11/17 20/07/17 27/04/17 10/02/17 10/11/16 28/07/16 -
Price 3.54 3.67 3.66 4.04 4.13 4.25 4.39 -
P/RPS 5.78 8.26 12.21 26.45 6.92 9.91 15.16 -47.32%
P/EPS 18.53 28.41 43.08 97.78 22.11 30.07 45.23 -44.74%
EY 5.40 3.52 2.32 1.02 4.52 3.33 2.21 81.11%
DY 4.05 1.74 1.74 0.00 3.39 1.72 1.66 80.93%
P/NAPS 5.31 6.06 5.86 6.95 6.81 7.57 7.44 -20.08%

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