[WPRTS] QoQ TTM 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- 3.54%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,070,046 2,091,231 2,035,015 1,938,758 1,865,122 1,747,775 1,681,783 14.86%
PBT 705,340 722,906 754,819 746,800 731,481 701,539 650,144 5.58%
Tax -109,600 -116,114 -117,838 -132,272 -137,945 -145,782 -145,279 -17.14%
NP 595,740 606,792 636,981 614,528 593,536 555,757 504,865 11.67%
-
NP to SH 595,740 606,792 636,981 614,528 593,536 555,757 504,865 11.67%
-
Tax Rate 15.54% 16.06% 15.61% 17.71% 18.86% 20.78% 22.35% -
Total Cost 1,474,306 1,484,439 1,398,034 1,324,230 1,271,586 1,192,018 1,176,918 16.22%
-
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 445,686 477,399 477,399 446,028 446,028 378,510 378,510 11.51%
Div Payout % 74.81% 78.68% 74.95% 72.58% 75.15% 68.11% 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 28.78% 29.02% 31.30% 31.70% 31.82% 31.80% 30.02% -
ROE 27.97% 30.63% 30.79% 32.11% 29.50% 30.01% 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 60.71 61.33 59.68 56.86 54.70 51.25 49.32 14.87%
EPS 17.47 17.79 18.68 18.02 17.41 16.30 14.81 11.65%
DPS 13.07 14.00 14.00 13.08 13.08 11.10 11.10 11.51%
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 60.66 61.28 59.63 56.81 54.66 51.22 49.28 14.87%
EPS 17.46 17.78 18.67 18.01 17.39 16.29 14.79 11.71%
DPS 13.06 13.99 13.99 13.07 13.07 11.09 11.09 11.52%
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 6.00 6.60 7.21 7.72 7.68 8.06 8.35 -19.79%
P/EPS 20.84 22.76 23.02 24.36 24.13 25.34 27.83 -17.55%
EY 4.80 4.39 4.34 4.11 4.14 3.95 3.59 21.38%
DY 3.59 3.46 3.26 2.98 3.11 2.69 2.69 21.23%
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 6.03 6.59 6.92 7.48 8.03 8.19 8.01 -17.26%
P/EPS 20.95 22.70 22.11 23.58 25.22 25.77 26.68 -14.89%
EY 4.77 4.40 4.52 4.24 3.96 3.88 3.75 17.41%
DY 3.57 3.47 3.39 3.08 2.98 2.64 2.81 17.31%
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