[WPRTS] QoQ 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- 1.93%
YoY- -5.19%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 474,411 522,627 464,714 477,006 400,775 405,280 398,722 12.24%
PBT 177,651 191,990 210,995 166,164 162,332 162,048 159,600 7.38%
Tax -26,618 -32,118 -39,917 -33,619 -32,291 -39,955 -39,414 -22.96%
NP 151,033 159,872 171,078 132,545 130,041 122,093 120,186 16.40%
-
NP to SH 151,033 159,872 171,078 132,545 130,041 122,093 120,186 16.40%
-
Tax Rate 14.98% 16.73% 18.92% 20.23% 19.89% 24.66% 24.70% -
Total Cost 323,378 362,755 293,636 344,461 270,734 283,187 278,536 10.43%
-
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 - 197,098 - 181,412 - -
Div Payout % - 155.71% - 148.70% - 148.59% - -
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 31.84% 30.59% 36.81% 27.79% 32.45% 30.13% 30.14% -
ROE 7.89% 7.95% 9.24% 6.98% 7.39% 6.77% 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 13.91 15.33 13.63 13.99 11.75 11.89 11.69 12.25%
EPS 4.43 4.69 5.02 3.89 3.81 3.58 3.52 16.51%
DPS 0.00 7.30 0.00 5.78 0.00 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 13.90 15.32 13.62 13.98 11.74 11.88 11.68 12.26%
EPS 4.43 4.68 5.01 3.88 3.81 3.58 3.52 16.51%
DPS 0.00 7.29 0.00 5.78 0.00 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 31.55 27.40 30.31 29.45 36.08 35.59 34.38 -5.55%
P/EPS 99.12 89.58 82.32 106.00 111.18 118.14 114.06 -8.91%
EY 1.01 1.12 1.21 0.94 0.90 0.85 0.88 9.59%
DY 0.00 1.74 0.00 1.40 0.00 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 30.55 28.64 30.82 28.24 36.76 33.74 38.49 -14.23%
P/EPS 95.96 93.64 83.72 101.62 113.28 112.00 127.68 -17.29%
EY 1.04 1.07 1.19 0.98 0.88 0.89 0.78 21.07%
DY 0.00 1.66 0.00 1.46 0.00 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