[WPRTS] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
10-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -0.88%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,019,532 2,044,744 2,083,720 2,035,015 1,949,002 1,974,682 1,858,856 5.67%
PBT 708,596 707,012 716,328 754,819 774,181 805,970 843,980 -10.99%
Tax -121,222 -127,594 -152,772 -117,838 -131,537 -144,070 -159,668 -16.76%
NP 587,373 579,418 563,556 636,981 642,644 661,900 684,312 -9.67%
-
NP to SH 587,373 579,418 563,556 636,981 642,644 661,900 684,312 -9.67%
-
Tax Rate 17.11% 18.05% 21.33% 15.61% 16.99% 17.88% 18.92% -
Total Cost 1,432,158 1,465,326 1,520,164 1,398,034 1,306,358 1,312,782 1,174,544 14.12%
-
Net Worth 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 1,851,970 7.47%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 289,622 434,433 - 477,400 331,906 497,860 - -
Div Payout % 49.31% 74.98% - 74.95% 51.65% 75.22% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 1,851,970 7.47%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 29.08% 28.34% 27.05% 31.30% 32.97% 33.52% 36.81% -
ROE 28.46% 27.20% 28.45% 30.79% 33.58% 32.90% 36.95% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.22 59.96 61.11 59.68 57.16 57.91 54.51 5.67%
EPS 17.23 17.00 16.52 18.68 18.84 19.42 20.08 -9.69%
DPS 8.49 12.74 0.00 14.00 9.73 14.60 0.00 -
NAPS 0.6052 0.6247 0.581 0.6067 0.5613 0.59 0.5431 7.47%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 59.22 59.96 61.11 59.68 57.16 57.91 54.51 5.67%
EPS 17.23 17.00 16.52 18.68 18.84 19.42 20.08 -9.69%
DPS 8.49 12.74 0.00 14.00 9.73 14.60 0.00 -
NAPS 0.6052 0.6247 0.581 0.6067 0.5613 0.59 0.5431 7.47%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.81 3.64 4.05 4.30 4.39 4.20 4.13 -
P/RPS 6.43 6.07 6.63 7.21 7.68 7.25 7.58 -10.38%
P/EPS 22.12 21.42 24.51 23.02 23.29 21.64 20.58 4.92%
EY 4.52 4.67 4.08 4.34 4.29 4.62 4.86 -4.71%
DY 2.23 3.50 0.00 3.26 2.22 3.48 0.00 -
P/NAPS 6.30 5.83 6.97 7.09 7.82 7.12 7.60 -11.74%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 10/11/17 20/07/17 27/04/17 10/02/17 10/11/16 28/07/16 28/04/16 -
Price 3.67 3.66 4.04 4.13 4.25 4.39 4.20 -
P/RPS 6.20 6.10 6.61 6.92 7.44 7.58 7.70 -13.43%
P/EPS 21.31 21.54 24.45 22.11 22.55 22.62 20.93 1.20%
EY 4.69 4.64 4.09 4.52 4.43 4.42 4.78 -1.25%
DY 2.31 3.48 0.00 3.39 2.29 3.33 0.00 -
P/NAPS 6.06 5.86 6.95 6.81 7.57 7.44 7.73 -14.96%

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