[WPRTS] YoY 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,748,085 1,770,638 2,087,912 1,938,758 1,589,264 1,680,224 1,687,220 0.59%
PBT 809,643 652,804 705,630 746,800 626,148 568,110 493,411 8.60%
Tax -198,644 -53,891 -110,102 -132,272 -114,027 -64,531 -79,206 16.55%
NP 610,999 598,913 595,528 614,528 512,121 503,579 414,205 6.69%
-
NP to SH 610,999 598,913 595,528 614,528 512,121 503,579 414,205 6.69%
-
Tax Rate 24.53% 8.26% 15.60% 17.71% 18.21% 11.36% 16.05% -
Total Cost 1,137,086 1,171,725 1,492,384 1,324,230 1,077,143 1,176,645 1,273,015 -1.86%
-
Net Worth 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 1,359,109 10.19%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 445,686 455,234 445,686 446,028 391,127 351,911 1,078,237 -13.68%
Div Payout % 72.94% 76.01% 74.84% 72.58% 76.37% 69.88% 260.31% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 1,359,109 10.19%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,146,815 1.34%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 34.95% 33.82% 28.52% 31.70% 32.22% 29.97% 24.55% -
ROE 25.10% 27.13% 28.86% 32.11% 29.09% 31.00% 30.48% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.26 51.92 61.23 56.86 46.61 49.27 53.62 -0.74%
EPS 17.92 17.56 17.46 18.02 15.02 14.77 13.16 5.27%
DPS 13.07 13.35 13.07 13.08 11.47 10.32 34.26 -14.83%
NAPS 0.714 0.6473 0.6052 0.5613 0.5163 0.4764 0.4319 8.73%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.23 51.89 61.18 56.81 46.57 49.24 49.44 0.59%
EPS 17.90 17.55 17.45 18.01 15.01 14.76 12.14 6.68%
DPS 13.06 13.34 13.06 13.07 11.46 10.31 31.60 -13.68%
NAPS 0.7135 0.6468 0.6048 0.5609 0.5159 0.4761 0.3983 10.19%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 4.13 3.80 3.81 4.39 4.24 3.05 0.00 -
P/RPS 8.06 7.32 6.22 7.72 9.10 6.19 0.00 -
P/EPS 23.05 21.64 21.82 24.36 28.23 20.65 0.00 -
EY 4.34 4.62 4.58 4.11 3.54 4.84 0.00 -
DY 3.16 3.51 3.43 2.98 2.71 3.38 0.00 -
P/NAPS 5.78 5.87 6.30 7.82 8.21 6.40 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 05/11/19 09/11/18 10/11/17 10/11/16 13/11/15 06/11/14 - -
Price 4.35 3.77 3.67 4.25 4.32 2.90 0.00 -
P/RPS 8.49 7.26 5.99 7.48 9.27 5.89 0.00 -
P/EPS 24.28 21.47 21.01 23.58 28.77 19.64 0.00 -
EY 4.12 4.66 4.76 4.24 3.48 5.09 0.00 -
DY 3.00 3.54 3.56 3.08 2.66 3.56 0.00 -
P/NAPS 6.09 5.82 6.06 7.57 8.37 6.09 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