[WPRTS] QoQ Cumulative 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- -76.54%
YoY- 10.23%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative 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 1,204,777 804,002 398,722 1,562,079 1,177,592 772,184 67.78%
PBT 650,143 483,979 321,647 159,600 578,781 436,613 280,338 74.93%
Tax -145,279 -111,660 -79,369 -39,414 -66,576 -64,209 -48,809 106.50%
NP 504,864 372,319 242,278 120,186 512,205 372,404 231,529 67.91%
-
NP to SH 504,864 372,319 242,278 120,186 512,205 372,404 231,529 67.91%
-
Tax Rate 22.35% 23.07% 24.68% 24.70% 11.50% 14.71% 17.41% -
Total Cost 1,176,919 832,458 561,724 278,536 1,049,874 805,188 540,655 67.72%
-
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 378,510 181,412 181,412 - 383,625 173,909 173,909 67.70%
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% 21.15% 13.43% 7.18% 29.03% 22.92% 13.97% -
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 35.33 23.58 11.69 45.81 34.53 22.64 67.80%
EPS 14.81 10.92 7.10 3.52 15.02 10.92 6.79 67.94%
DPS 11.10 5.32 5.32 0.00 11.25 5.10 5.10 67.70%
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 49.36 35.36 23.60 11.70 45.85 34.56 22.66 67.80%
EPS 14.82 10.93 7.11 3.53 15.03 10.93 6.80 67.85%
DPS 11.11 5.32 5.32 0.00 11.26 5.10 5.10 67.80%
NAPS 0.5571 0.5167 0.5293 0.4915 0.5178 0.4768 0.4865 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 12.00 17.94 34.38 7.33 8.83 11.88 -20.89%
P/EPS 27.83 38.83 59.54 114.06 22.37 27.93 39.62 -20.92%
EY 3.59 2.58 1.68 0.88 4.47 3.58 2.52 26.52%
DY 2.69 1.25 1.26 0.00 3.35 1.67 1.90 26.00%
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 12.23 17.01 38.49 7.64 8.40 12.36 -25.05%
P/EPS 26.68 39.57 56.44 127.68 23.30 26.55 41.24 -25.13%
EY 3.75 2.53 1.77 0.78 4.29 3.77 2.42 33.80%
DY 2.81 1.23 1.33 0.00 3.21 1.76 1.82 33.47%
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