[WPRTS] YoY Annualized 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- 0.79%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,558,254 2,044,744 1,974,682 1,608,004 1,544,368 1,500,168 0.76%
PBT 650,416 707,012 805,970 643,294 560,676 503,888 5.23%
Tax -159,196 -127,594 -144,070 -158,738 -97,618 -107,096 8.24%
NP 491,220 579,418 661,900 484,556 463,058 396,792 4.35%
-
NP to SH 491,220 579,418 661,900 484,556 463,058 396,792 4.35%
-
Tax Rate 24.48% 18.05% 17.88% 24.68% 17.41% 21.25% -
Total Cost 1,067,034 1,465,326 1,312,782 1,123,448 1,081,310 1,103,376 -0.66%
-
Net Worth 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 368,280 434,433 497,860 362,824 347,819 297,143 4.38%
Div Payout % 74.97% 74.98% 75.22% 74.88% 75.11% 74.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,001,452 2.58%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 31.52% 28.34% 33.52% 30.13% 29.98% 26.45% -
ROE 21.84% 27.20% 32.90% 26.87% 27.94% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.70 59.96 57.91 47.16 45.29 49.98 -1.77%
EPS 14.40 17.00 19.42 14.20 13.58 13.22 1.72%
DPS 10.80 12.74 14.60 10.64 10.20 9.90 1.75%
NAPS 0.6596 0.6247 0.59 0.5289 0.4861 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 45.70 59.96 57.91 47.16 45.29 43.99 0.76%
EPS 14.40 17.00 19.42 14.20 13.58 11.64 4.34%
DPS 10.80 12.74 14.60 10.64 10.20 8.71 4.39%
NAPS 0.6596 0.6247 0.59 0.5289 0.4861 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 3.39 3.64 4.20 4.23 2.69 0.00 -
P/RPS 7.42 6.07 7.25 8.97 5.94 0.00 -
P/EPS 23.53 21.42 21.64 29.77 19.81 0.00 -
EY 4.25 4.67 4.62 3.36 5.05 0.00 -
DY 3.19 3.50 3.48 2.52 3.79 0.00 -
P/NAPS 5.14 5.83 7.12 8.00 5.53 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/18 20/07/17 28/07/16 31/07/15 23/07/14 - -
Price 3.40 3.66 4.39 4.01 2.80 0.00 -
P/RPS 7.44 6.10 7.58 8.50 6.18 0.00 -
P/EPS 23.60 21.54 22.62 28.22 20.62 0.00 -
EY 4.24 4.64 4.42 3.54 4.85 0.00 -
DY 3.18 3.48 3.33 2.65 3.64 0.00 -
P/NAPS 5.15 5.86 7.44 7.58 5.76 0.00 -

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