[WPRTS] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

28-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- 35.54%

YoY- 42.34%

Quarter Report

WHB - Quarterly Report - Q1FY16.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	2,035,015	1,949,002	1,974,682	1,858,856	1,681,783	1,606,369	1,608,004	16.91%
YoY %	4.41%	-1.30%	6.23%	10.53%	4.69%	-0.10%	-	-
Horiz. %	126.56%	121.21%	122.80%	115.60%	104.59%	99.90%	100.00%	-
PBT	754,819	774,181	805,970	843,980	650,143	645,305	643,294	11.19%
YoY %	-2.50%	-3.94%	-4.50%	29.81%	0.75%	0.31%	-	-
Horiz. %	117.34%	120.35%	125.29%	131.20%	101.06%	100.31%	100.00%	-
Tax	-117,838	-131,537	-144,070	-159,668	-145,279	-148,880	-158,738	-17.94%
YoY %	10.41%	8.70%	9.77%	-9.90%	2.42%	6.21%	-	-
Horiz. %	74.23%	82.86%	90.76%	100.59%	91.52%	93.79%	100.00%	-
NP	636,981	642,644	661,900	684,312	504,864	496,425	484,556	19.90%
YoY %	-0.88%	-2.91%	-3.28%	35.54%	1.70%	2.45%	-	-
Horiz. %	131.46%	132.63%	136.60%	141.22%	104.19%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	636,981	642,644	661,900	684,312	504,864	496,425	484,556	19.90%
YoY %	-0.88%	-2.91%	-3.28%	35.54%	1.70%	2.45%	-	-
Horiz. %	131.46%	132.63%	136.60%	141.22%	104.19%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.61%	16.99%	17.88%	18.92%	22.35%	23.07%	24.68%	-
YoY %	-8.12%	-4.98%	-5.50%	-15.35%	-3.12%	-6.52%	-	-
Horiz. %	63.25%	68.84%	72.45%	76.66%	90.56%	93.48%	100.00%	-
Total Cost	1,398,034	1,306,358	1,312,782	1,174,544	1,176,919	1,109,944	1,123,448	15.61%
YoY %	7.02%	-0.49%	11.77%	-0.20%	6.03%	-1.20%	-	-
Horiz. %	124.44%	116.28%	116.85%	104.55%	104.76%	98.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,068,847	1,914,032	2,011,899	1,851,970	1,898,005	1,760,583	1,803,549	9.53%
YoY %	8.09%	-4.86%	8.64%	-2.43%	7.81%	-2.38%	-	-
Horiz. %	114.71%	106.13%	111.55%	102.68%	105.24%	97.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	477,400	331,906	497,860	-	378,510	241,882	362,824	19.97%
YoY %	43.84%	-33.33%	0.00%	-	56.49%	-33.33%	-	-
Horiz. %	131.58%	91.48%	137.22%	-	104.32%	66.67%	100.00%	-
Div Payout %	74.95%	51.65%	75.22%	-	74.97%	48.72%	74.88%	-
YoY %	45.11%	-31.33%	0.00%	-	53.88%	-34.94%	-	-
Horiz. %	100.09%	68.98%	100.45%	-	100.12%	65.06%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	2,068,847	1,914,032	2,011,899	1,851,970	1,898,005	1,760,583	1,803,549	9.53%
YoY %	8.09%	-4.86%	8.64%	-2.43%	7.81%	-2.38%	-	-
Horiz. %	114.71%	106.13%	111.55%	102.68%	105.24%	97.62%	100.00%	-
NOSH	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	31.30%	32.97%	33.52%	36.81%	30.02%	30.90%	30.13%	-
YoY %	-5.07%	-1.64%	-8.94%	22.62%	-2.85%	2.56%	-	-
Horiz. %	103.88%	109.43%	111.25%	122.17%	99.63%	102.56%	100.00%	-
ROE	30.79%	33.58%	32.90%	36.95%	26.60%	28.20%	26.87%	-
YoY %	-8.31%	2.07%	-10.96%	38.91%	-5.67%	4.95%	-	-
Horiz. %	114.59%	124.97%	122.44%	137.51%	99.00%	104.95%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	59.68	57.16	57.91	54.51	49.32	47.11	47.16	16.91%
YoY %	4.41%	-1.30%	6.24%	10.52%	4.69%	-0.11%	-	-
Horiz. %	126.55%	121.20%	122.79%	115.59%	104.58%	99.89%	100.00%	-
EPS	18.68	18.84	19.42	20.08	14.81	14.56	14.20	19.95%
YoY %	-0.85%	-2.99%	-3.29%	35.58%	1.72%	2.54%	-	-
Horiz. %	131.55%	132.68%	136.76%	141.41%	104.30%	102.54%	100.00%	-
DPS	14.00	9.73	14.60	0.00	11.10	7.09	10.64	19.97%
YoY %	43.88%	-33.36%	0.00%	0.00%	56.56%	-33.36%	-	-
Horiz. %	131.58%	91.45%	137.22%	0.00%	104.32%	66.64%	100.00%	-
NAPS	0.6067	0.5613	0.59	0.5431	0.5566	0.5163	0.5289	9.53%
YoY %	8.09%	-4.86%	8.64%	-2.43%	7.81%	-2.38%	-	-
Horiz. %	114.71%	106.13%	111.55%	102.68%	105.24%	97.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	59.63	57.11	57.87	54.47	49.28	47.07	47.12	16.91%
YoY %	4.41%	-1.31%	6.24%	10.53%	4.70%	-0.11%	-	-
Horiz. %	126.55%	121.20%	122.81%	115.60%	104.58%	99.89%	100.00%	-
EPS	18.67	18.83	19.40	20.05	14.79	14.55	14.20	19.91%
YoY %	-0.85%	-2.94%	-3.24%	35.56%	1.65%	2.46%	-	-
Horiz. %	131.48%	132.61%	136.62%	141.20%	104.15%	102.46%	100.00%	-
DPS	13.99	9.73	14.59	0.00	11.09	7.09	10.63	19.99%
YoY %	43.78%	-33.31%	0.00%	0.00%	56.42%	-33.30%	-	-
Horiz. %	131.61%	91.53%	137.25%	0.00%	104.33%	66.70%	100.00%	-
NAPS	0.6063	0.5609	0.5896	0.5427	0.5562	0.5159	0.5285	9.54%
YoY %	8.09%	-4.87%	8.64%	-2.43%	7.81%	-2.38%	-	-
Horiz. %	114.72%	106.13%	111.56%	102.69%	105.24%	97.62%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.30	4.39	4.20	4.13	4.12	4.24	4.23	-
P/RPS	7.21	7.68	7.25	7.58	8.35	9.00	8.97	-13.49%
YoY %	-6.12%	5.93%	-4.35%	-9.22%	-7.22%	0.33%	-	-
Horiz. %	80.38%	85.62%	80.82%	84.50%	93.09%	100.33%	100.00%	-
P/EPS	23.02	23.29	21.64	20.58	27.83	29.13	29.77	-15.68%
YoY %	-1.16%	7.62%	5.15%	-26.05%	-4.46%	-2.15%	-	-
Horiz. %	77.33%	78.23%	72.69%	69.13%	93.48%	97.85%	100.00%	-
EY	4.34	4.29	4.62	4.86	3.59	3.43	3.36	18.51%
YoY %	1.17%	-7.14%	-4.94%	35.38%	4.66%	2.08%	-	-
Horiz. %	129.17%	127.68%	137.50%	144.64%	106.85%	102.08%	100.00%	-
DY	3.26	2.22	3.48	0.00	2.69	1.67	2.52	18.63%
YoY %	46.85%	-36.21%	0.00%	0.00%	61.08%	-33.73%	-	-
Horiz. %	129.37%	88.10%	138.10%	0.00%	106.75%	66.27%	100.00%	-
P/NAPS	7.09	7.82	7.12	7.60	7.40	8.21	8.00	-7.70%
YoY %	-9.34%	9.83%	-6.32%	2.70%	-9.87%	2.63%	-	-
Horiz. %	88.62%	97.75%	89.00%	95.00%	92.50%	102.63%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	10/02/17	10/11/16	28/07/16	28/04/16	03/02/16	13/11/15	31/07/15	-
Price	4.13	4.25	4.39	4.20	3.95	4.32	4.01	-
P/RPS	6.92	7.44	7.58	7.70	8.01	9.17	8.50	-12.75%
YoY %	-6.99%	-1.85%	-1.56%	-3.87%	-12.65%	7.88%	-	-
Horiz. %	81.41%	87.53%	89.18%	90.59%	94.24%	107.88%	100.00%	-
P/EPS	22.11	22.55	22.62	20.93	26.68	29.67	28.22	-14.94%
YoY %	-1.95%	-0.31%	8.07%	-21.55%	-10.08%	5.14%	-	-
Horiz. %	78.35%	79.91%	80.16%	74.17%	94.54%	105.14%	100.00%	-
EY	4.52	4.43	4.42	4.78	3.75	3.37	3.54	17.60%
YoY %	2.03%	0.23%	-7.53%	27.47%	11.28%	-4.80%	-	-
Horiz. %	127.68%	125.14%	124.86%	135.03%	105.93%	95.20%	100.00%	-
DY	3.39	2.29	3.33	0.00	2.81	1.64	2.65	17.75%
YoY %	48.03%	-31.23%	0.00%	0.00%	71.34%	-38.11%	-	-
Horiz. %	127.92%	86.42%	125.66%	0.00%	106.04%	61.89%	100.00%	-
P/NAPS	6.81	7.57	7.44	7.73	7.10	8.37	7.58	-6.86%
YoY %	-10.04%	1.75%	-3.75%	8.87%	-15.17%	10.42%	-	-
Horiz. %	89.84%	99.87%	98.15%	101.98%	93.67%	110.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos