[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 35.6%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,461,752 987,341 464,714 1,681,783 1,204,777 804,002 398,722 137.19%
PBT 580,636 402,985 210,995 650,143 483,979 321,647 159,600 135.98%
Tax -98,653 -72,035 -39,917 -145,279 -111,660 -79,369 -39,414 84.04%
NP 481,983 330,950 171,078 504,864 372,319 242,278 120,186 151.77%
-
NP to SH 481,983 330,950 171,078 504,864 372,319 242,278 120,186 151.77%
-
Tax Rate 16.99% 17.88% 18.92% 22.35% 23.07% 24.68% 24.70% -
Total Cost 979,769 656,391 293,636 1,176,919 832,458 561,724 278,536 130.76%
-
Net Worth 1,914,032 2,011,899 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 9.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 248,930 248,930 - 378,510 181,412 181,412 - -
Div Payout % 51.65% 75.22% - 74.97% 48.72% 74.88% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,914,032 2,011,899 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 9.28%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.97% 33.52% 36.81% 30.02% 30.90% 30.13% 30.14% -
ROE 25.18% 16.45% 9.24% 26.60% 21.15% 13.43% 7.18% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.87 28.95 13.63 49.32 35.33 23.58 11.69 137.24%
EPS 14.13 9.71 5.02 14.81 10.92 7.10 3.52 151.94%
DPS 7.30 7.30 0.00 11.10 5.32 5.32 0.00 -
NAPS 0.5613 0.59 0.5431 0.5566 0.5163 0.5289 0.4911 9.28%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 42.84 28.93 13.62 49.28 35.30 23.56 11.68 137.27%
EPS 14.12 9.70 5.01 14.79 10.91 7.10 3.52 151.82%
DPS 7.29 7.29 0.00 11.09 5.32 5.32 0.00 -
NAPS 0.5609 0.5896 0.5427 0.5562 0.5159 0.5285 0.4907 9.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.39 4.20 4.13 4.12 4.24 4.23 4.02 -
P/RPS 10.24 14.51 30.31 8.35 12.00 17.94 34.38 -55.30%
P/EPS 31.06 43.28 82.32 27.83 38.83 59.54 114.06 -57.88%
EY 3.22 2.31 1.21 3.59 2.58 1.68 0.88 136.89%
DY 1.66 1.74 0.00 2.69 1.25 1.26 0.00 -
P/NAPS 7.82 7.12 7.60 7.40 8.21 8.00 8.19 -3.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 10/11/16 28/07/16 28/04/16 03/02/16 13/11/15 31/07/15 30/04/15 -
Price 4.25 4.39 4.20 3.95 4.32 4.01 4.50 -
P/RPS 9.91 15.16 30.82 8.01 12.23 17.01 38.49 -59.42%
P/EPS 30.07 45.23 83.72 26.68 39.57 56.44 127.68 -61.76%
EY 3.33 2.21 1.19 3.75 2.53 1.77 0.78 162.47%
DY 1.72 1.66 0.00 2.81 1.23 1.33 0.00 -
P/NAPS 7.57 7.44 7.73 7.10 8.37 7.58 9.16 -11.90%

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