[WPRTS] QoQ TTM 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- -1.42%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,938,758 1,865,122 1,747,775 1,681,783 1,589,264 1,593,897 1,597,643 13.73%
PBT 746,800 731,481 701,539 650,144 626,148 620,091 606,746 14.80%
Tax -132,272 -137,945 -145,782 -145,279 -114,027 -97,136 -83,391 35.89%
NP 614,528 593,536 555,757 504,865 512,121 522,955 523,355 11.26%
-
NP to SH 614,528 593,536 555,757 504,865 512,121 522,955 523,355 11.26%
-
Tax Rate 17.71% 18.86% 20.78% 22.35% 18.21% 15.66% 13.74% -
Total Cost 1,324,230 1,271,586 1,192,018 1,176,918 1,077,143 1,070,942 1,074,288 14.92%
-
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 446,028 446,028 378,510 378,510 391,127 391,127 383,624 10.53%
Div Payout % 72.58% 75.15% 68.11% 74.97% 76.37% 74.79% 73.30% -
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 31.70% 31.82% 31.80% 30.02% 32.22% 32.81% 32.76% -
ROE 32.11% 29.50% 30.01% 26.60% 29.09% 29.00% 31.25% -
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 56.86 54.70 51.25 49.32 46.61 46.74 46.85 13.73%
EPS 18.02 17.41 16.30 14.81 15.02 15.34 15.35 11.25%
DPS 13.08 13.08 11.10 11.10 11.47 11.47 11.25 10.53%
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 56.81 54.66 51.22 49.28 46.57 46.71 46.82 13.72%
EPS 18.01 17.39 16.29 14.79 15.01 15.32 15.34 11.25%
DPS 13.07 13.07 11.09 11.09 11.46 11.46 11.24 10.54%
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 7.72 7.68 8.06 8.35 9.10 9.05 8.58 -6.78%
P/EPS 24.36 24.13 25.34 27.83 28.23 27.58 26.19 -4.70%
EY 4.11 4.14 3.95 3.59 3.54 3.63 3.82 4.98%
DY 2.98 3.11 2.69 2.69 2.71 2.71 2.80 4.22%
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 7.48 8.03 8.19 8.01 9.27 8.58 9.60 -15.28%
P/EPS 23.58 25.22 25.77 26.68 28.77 26.15 29.32 -13.48%
EY 4.24 3.96 3.88 3.75 3.48 3.82 3.41 15.58%
DY 3.08 2.98 2.64 2.81 2.66 2.86 2.50 14.87%
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