[WPRTS] QoQ 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- -5.53%
YoY- 16.14%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
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 501,442 520,930 573,263 474,411 522,627 464,714 477,006 3.38%
PBT 174,424 179,082 174,183 177,651 191,990 210,995 166,164 3.29%
Tax -25,604 -38,193 -19,185 -26,618 -32,118 -39,917 -33,619 -16.61%
NP 148,820 140,889 154,998 151,033 159,872 171,078 132,545 8.03%
-
NP to SH 148,820 140,889 154,998 151,033 159,872 171,078 132,545 8.03%
-
Tax Rate 14.68% 21.33% 11.01% 14.98% 16.73% 18.92% 20.23% -
Total Cost 352,622 380,041 418,265 323,378 362,755 293,636 344,461 1.57%
-
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 - 228,469 - 248,930 - 197,098 6.70%
Div Payout % 145.96% - 147.40% - 155.71% - 148.70% -
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 29.68% 27.05% 27.04% 31.84% 30.59% 36.81% 27.79% -
ROE 6.99% 7.11% 7.49% 7.89% 7.95% 9.24% 6.98% -
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 14.71 15.28 16.81 13.91 15.33 13.63 13.99 3.40%
EPS 4.36 4.13 4.55 4.43 4.69 5.02 3.89 7.90%
DPS 6.37 0.00 6.70 0.00 7.30 0.00 5.78 6.70%
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 14.69 15.27 16.80 13.90 15.32 13.62 13.98 3.36%
EPS 4.36 4.13 4.54 4.43 4.68 5.01 3.88 8.09%
DPS 6.37 0.00 6.70 0.00 7.29 0.00 5.78 6.70%
NAPS 0.6242 0.5806 0.6063 0.5609 0.5896 0.5427 0.5562 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 24.75 26.51 25.58 31.55 27.40 30.31 29.45 -10.95%
P/EPS 83.41 98.02 94.60 99.12 89.58 82.32 106.00 -14.77%
EY 1.20 1.02 1.06 1.01 1.12 1.21 0.94 17.69%
DY 1.75 0.00 1.56 0.00 1.74 0.00 1.40 16.05%
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 24.89 26.45 24.57 30.55 28.64 30.82 28.24 -8.08%
P/EPS 83.86 97.78 90.86 95.96 93.64 83.72 101.62 -12.03%
EY 1.19 1.02 1.10 1.04 1.07 1.19 0.98 13.83%
DY 1.74 0.00 1.62 0.00 1.66 0.00 1.46 12.42%
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