[WPRTS] QoQ 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- 1.59%
YoY- -0.33%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
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 464,714 477,006 400,775 405,280 398,722 384,487 405,408 9.51%
PBT 210,995 166,164 162,332 162,048 159,600 142,168 156,275 22.13%
Tax -39,917 -33,619 -32,291 -39,955 -39,414 -2,367 -15,400 88.58%
NP 171,078 132,545 130,041 122,093 120,186 139,801 140,875 13.81%
-
NP to SH 171,078 132,545 130,041 122,093 120,186 139,801 140,875 13.81%
-
Tax Rate 18.92% 20.23% 19.89% 24.66% 24.70% 1.66% 9.85% -
Total Cost 293,636 344,461 270,734 283,187 278,536 244,686 264,533 7.19%
-
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 - 197,098 - 181,412 - 209,715 - -
Div Payout % - 148.70% - 148.59% - 150.01% - -
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% 27.79% 32.45% 30.13% 30.14% 36.36% 34.75% -
ROE 9.24% 6.98% 7.39% 6.77% 7.18% 7.92% 8.67% -
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 13.63 13.99 11.75 11.89 11.69 11.28 11.89 9.52%
EPS 5.02 3.89 3.81 3.58 3.52 4.10 4.13 13.88%
DPS 0.00 5.78 0.00 5.32 0.00 6.15 0.00 -
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 13.63 13.99 11.75 11.89 11.69 11.28 11.89 9.52%
EPS 5.02 3.89 3.81 3.58 3.52 4.10 4.13 13.88%
DPS 0.00 5.78 0.00 5.32 0.00 6.15 0.00 -
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 30.31 29.45 36.08 35.59 34.38 29.80 25.65 11.76%
P/EPS 82.32 106.00 111.18 118.14 114.06 81.96 73.83 7.51%
EY 1.21 0.94 0.90 0.85 0.88 1.22 1.35 -7.03%
DY 0.00 1.40 0.00 1.26 0.00 1.83 0.00 -
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 30.82 28.24 36.76 33.74 38.49 31.04 24.39 16.86%
P/EPS 83.72 101.62 113.28 112.00 127.68 85.37 70.20 12.44%
EY 1.19 0.98 0.88 0.89 0.78 1.17 1.42 -11.10%
DY 0.00 1.46 0.00 1.33 0.00 1.76 0.00 -
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