[WPRTS] QoQ 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- 29.07%
YoY- 42.34%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 573,263 474,411 522,627 464,714 477,006 400,775 405,280 25.87%
PBT 174,183 177,651 191,990 210,995 166,164 162,332 162,048 4.90%
Tax -19,185 -26,618 -32,118 -39,917 -33,619 -32,291 -39,955 -38.54%
NP 154,998 151,033 159,872 171,078 132,545 130,041 122,093 17.15%
-
NP to SH 154,998 151,033 159,872 171,078 132,545 130,041 122,093 17.15%
-
Tax Rate 11.01% 14.98% 16.73% 18.92% 20.23% 19.89% 24.66% -
Total Cost 418,265 323,378 362,755 293,636 344,461 270,734 283,187 29.54%
-
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%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 228,469 - 248,930 - 197,098 - 181,412 16.53%
Div Payout % 147.40% - 155.71% - 148.70% - 148.59% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 27.04% 31.84% 30.59% 36.81% 27.79% 32.45% 30.13% -
ROE 7.49% 7.89% 7.95% 9.24% 6.98% 7.39% 6.77% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.81 13.91 15.33 13.63 13.99 11.75 11.89 25.83%
EPS 4.55 4.43 4.69 5.02 3.89 3.81 3.58 17.24%
DPS 6.70 0.00 7.30 0.00 5.78 0.00 5.32 16.53%
NAPS 0.6067 0.5613 0.59 0.5431 0.5566 0.5163 0.5289 9.53%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 16.81 13.91 15.33 13.63 13.99 11.75 11.89 25.83%
EPS 4.55 4.43 4.69 5.02 3.89 3.81 3.58 17.24%
DPS 6.70 0.00 7.30 0.00 5.78 0.00 5.32 16.53%
NAPS 0.6067 0.5613 0.59 0.5431 0.5566 0.5163 0.5289 9.53%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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 25.58 31.55 27.40 30.31 29.45 36.08 35.59 -19.68%
P/EPS 94.60 99.12 89.58 82.32 106.00 111.18 118.14 -13.71%
EY 1.06 1.01 1.12 1.21 0.94 0.90 0.85 15.78%
DY 1.56 0.00 1.74 0.00 1.40 0.00 1.26 15.22%
P/NAPS 7.09 7.82 7.12 7.60 7.40 8.21 8.00 -7.70%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
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 24.57 30.55 28.64 30.82 28.24 36.76 33.74 -18.98%
P/EPS 90.86 95.96 93.64 83.72 101.62 113.28 112.00 -12.96%
EY 1.10 1.04 1.07 1.19 0.98 0.88 0.89 15.09%
DY 1.62 0.00 1.66 0.00 1.46 0.00 1.33 13.98%
P/NAPS 6.81 7.57 7.44 7.73 7.10 8.37 7.58 -6.86%

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