[WPRTS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -6.14%
YoY- 10.23%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,681,783 1,606,369 1,608,004 1,594,888 1,562,079 1,570,122 1,544,368 5.83%
PBT 650,143 645,305 643,294 638,400 578,781 582,150 560,676 10.34%
Tax -145,279 -148,880 -158,738 -157,656 -66,576 -85,612 -97,618 30.25%
NP 504,864 496,425 484,556 480,744 512,205 496,538 463,058 5.91%
-
NP to SH 504,864 496,425 484,556 480,744 512,205 496,538 463,058 5.91%
-
Tax Rate 22.35% 23.07% 24.68% 24.70% 11.50% 14.71% 17.41% -
Total Cost 1,176,919 1,109,944 1,123,448 1,114,144 1,049,874 1,073,584 1,081,310 5.79%
-
Net Worth 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 1,624,523 1,657,600 9.42%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 378,510 241,882 362,824 - 383,625 231,879 347,819 5.78%
Div Payout % 74.97% 48.72% 74.88% - 74.90% 46.70% 75.11% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 1,624,523 1,657,600 9.42%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 30.02% 30.90% 30.13% 30.14% 32.79% 31.62% 29.98% -
ROE 26.60% 28.20% 26.87% 28.71% 29.03% 30.57% 27.94% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.32 47.11 47.16 46.77 45.81 46.04 45.29 5.83%
EPS 14.81 14.56 14.20 14.08 15.02 14.56 13.58 5.93%
DPS 11.10 7.09 10.64 0.00 11.25 6.80 10.20 5.78%
NAPS 0.5566 0.5163 0.5289 0.4911 0.5174 0.4764 0.4861 9.42%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 49.32 47.11 47.16 46.77 45.81 46.04 45.29 5.83%
EPS 14.81 14.56 14.20 14.08 15.02 14.56 13.58 5.93%
DPS 11.10 7.09 10.64 0.00 11.25 6.80 10.20 5.78%
NAPS 0.5566 0.5163 0.5289 0.4911 0.5174 0.4764 0.4861 9.42%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.12 4.24 4.23 4.02 3.36 3.05 2.69 -
P/RPS 8.35 9.00 8.97 8.60 7.33 6.62 5.94 25.40%
P/EPS 27.83 29.13 29.77 28.51 22.37 20.95 19.81 25.35%
EY 3.59 3.43 3.36 3.51 4.47 4.77 5.05 -20.29%
DY 2.69 1.67 2.52 0.00 3.35 2.23 3.79 -20.38%
P/NAPS 7.40 8.21 8.00 8.19 6.49 6.40 5.53 21.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 03/02/16 13/11/15 31/07/15 30/04/15 11/02/15 06/11/14 23/07/14 -
Price 3.95 4.32 4.01 4.50 3.50 2.90 2.80 -
P/RPS 8.01 9.17 8.50 9.62 7.64 6.30 6.18 18.82%
P/EPS 26.68 29.67 28.22 31.92 23.30 19.92 20.62 18.68%
EY 3.75 3.37 3.54 3.13 4.29 5.02 4.85 -15.71%
DY 2.81 1.64 2.65 0.00 3.21 2.34 3.64 -15.80%
P/NAPS 7.10 8.37 7.58 9.16 6.76 6.09 5.76 14.91%

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