[WPRTS] QoQ Cumulative 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- 101.59%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 464,714 1,681,783 1,204,777 804,002 398,722 1,562,079 1,177,592 -46.16%
PBT 210,995 650,143 483,979 321,647 159,600 578,781 436,613 -38.39%
Tax -39,917 -145,279 -111,660 -79,369 -39,414 -66,576 -64,209 -27.13%
NP 171,078 504,864 372,319 242,278 120,186 512,205 372,404 -40.43%
-
NP to SH 171,078 504,864 372,319 242,278 120,186 512,205 372,404 -40.43%
-
Tax Rate 18.92% 22.35% 23.07% 24.68% 24.70% 11.50% 14.71% -
Total Cost 293,636 1,176,919 832,458 561,724 278,536 1,049,874 805,188 -48.92%
-
Net Worth 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 1,624,523 9.11%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 378,510 181,412 181,412 - 383,625 173,909 -
Div Payout % - 74.97% 48.72% 74.88% - 74.90% 46.70% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 1,624,523 9.11%
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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 36.81% 30.02% 30.90% 30.13% 30.14% 32.79% 31.62% -
ROE 9.24% 26.60% 21.15% 13.43% 7.18% 29.03% 22.92% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.63 49.32 35.33 23.58 11.69 45.81 34.53 -46.15%
EPS 5.02 14.81 10.92 7.10 3.52 15.02 10.92 -40.40%
DPS 0.00 11.10 5.32 5.32 0.00 11.25 5.10 -
NAPS 0.5431 0.5566 0.5163 0.5289 0.4911 0.5174 0.4764 9.11%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 13.63 49.32 35.33 23.58 11.69 45.81 34.53 -46.15%
EPS 5.02 14.81 10.92 7.10 3.52 15.02 10.92 -40.40%
DPS 0.00 11.10 5.32 5.32 0.00 11.25 5.10 -
NAPS 0.5431 0.5566 0.5163 0.5289 0.4911 0.5174 0.4764 9.11%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.13 4.12 4.24 4.23 4.02 3.36 3.05 -
P/RPS 30.31 8.35 12.00 17.94 34.38 7.33 8.83 127.38%
P/EPS 82.32 27.83 38.83 59.54 114.06 22.37 27.93 105.43%
EY 1.21 3.59 2.58 1.68 0.88 4.47 3.58 -51.44%
DY 0.00 2.69 1.25 1.26 0.00 3.35 1.67 -
P/NAPS 7.60 7.40 8.21 8.00 8.19 6.49 6.40 12.12%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 28/04/16 03/02/16 13/11/15 31/07/15 30/04/15 11/02/15 06/11/14 -
Price 4.20 3.95 4.32 4.01 4.50 3.50 2.90 -
P/RPS 30.82 8.01 12.23 17.01 38.49 7.64 8.40 137.69%
P/EPS 83.72 26.68 39.57 56.44 127.68 23.30 26.55 114.88%
EY 1.19 3.75 2.53 1.77 0.78 4.29 3.77 -53.60%
DY 0.00 2.81 1.23 1.33 0.00 3.21 1.76 -
P/NAPS 7.73 7.10 8.37 7.58 9.16 6.76 6.09 17.21%

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