[WPRTS] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 3.16%
YoY- 17.67%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,088,608 2,035,015 1,681,783 1,562,079 1,712,618 1,492,262 6.95%
PBT 676,882 754,819 650,143 578,781 517,008 434,673 9.25%
Tax -25,371 -117,838 -145,279 -66,576 -81,703 -73,713 -19.20%
NP 651,511 636,981 504,864 512,205 435,305 360,960 12.52%
-
NP to SH 651,511 636,981 504,864 512,205 435,305 359,317 12.63%
-
Tax Rate 3.75% 15.61% 22.35% 11.50% 15.80% 16.96% -
Total Cost 1,437,097 1,398,034 1,176,919 1,049,874 1,277,313 1,131,302 4.89%
-
Net Worth 2,274,811 2,068,847 1,898,005 1,764,334 1,604,064 1,481,473 8.95%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 488,311 477,400 378,510 383,625 1,380,027 198,624 19.69%
Div Payout % 74.95% 74.95% 74.97% 74.90% 317.03% 55.28% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,274,811 2,068,847 1,898,005 1,764,334 1,604,064 1,481,473 8.95%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 2,986,841 2.68%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 31.19% 31.30% 30.02% 32.79% 25.42% 24.19% -
ROE 28.64% 30.79% 26.60% 29.03% 27.14% 24.25% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.25 59.68 49.32 45.81 50.22 49.96 4.15%
EPS 19.11 18.68 14.81 15.02 13.86 12.03 9.69%
DPS 14.32 14.00 11.10 11.25 40.47 6.65 16.57%
NAPS 0.6671 0.6067 0.5566 0.5174 0.4704 0.496 6.10%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 61.20 59.63 49.28 45.78 50.19 43.73 6.94%
EPS 19.09 18.67 14.79 15.01 12.76 10.53 12.62%
DPS 14.31 13.99 11.09 11.24 40.44 5.82 19.70%
NAPS 0.6666 0.6063 0.5562 0.517 0.4701 0.4341 8.95%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 3.70 4.30 4.12 3.36 2.53 0.00 -
P/RPS 6.04 7.21 8.35 7.33 5.04 0.00 -
P/EPS 19.37 23.02 27.83 22.37 19.82 0.00 -
EY 5.16 4.34 3.59 4.47 5.05 0.00 -
DY 3.87 3.26 2.69 3.35 16.00 0.00 -
P/NAPS 5.55 7.09 7.40 6.49 5.38 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 08/02/18 10/02/17 03/02/16 11/02/15 13/02/14 - -
Price 3.54 4.13 3.95 3.50 2.51 0.00 -
P/RPS 5.78 6.92 8.01 7.64 5.00 0.00 -
P/EPS 18.53 22.11 26.68 23.30 19.66 0.00 -
EY 5.40 4.52 3.75 4.29 5.09 0.00 -
DY 4.05 3.39 2.81 3.21 16.12 0.00 -
P/NAPS 5.31 6.81 7.10 6.76 5.34 0.00 -

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