[WPRTS] YoY Annualized 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- 1.7%
YoY- -1.43%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,614,694 2,088,608 2,035,015 1,681,783 1,562,079 1,712,618 1,492,262 1.32%
PBT 701,217 676,882 754,819 650,143 578,781 517,008 434,673 8.29%
Tax -167,743 -25,371 -117,838 -145,279 -66,576 -81,703 -73,713 14.68%
NP 533,474 651,511 636,981 504,864 512,205 435,305 360,960 6.72%
-
NP to SH 533,474 651,511 636,981 504,864 512,205 435,305 359,317 6.80%
-
Tax Rate 23.92% 3.75% 15.61% 22.35% 11.50% 15.80% 16.96% -
Total Cost 1,081,220 1,437,097 1,398,034 1,176,919 1,049,874 1,277,313 1,131,302 -0.75%
-
Net Worth 2,414,961 2,274,811 2,068,847 1,898,005 1,764,334 1,604,064 1,481,473 8.48%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 399,992 488,311 477,400 378,510 383,625 1,380,027 198,624 12.36%
Div Payout % 74.98% 74.95% 74.95% 74.97% 74.90% 317.03% 55.28% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,414,961 2,274,811 2,068,847 1,898,005 1,764,334 1,604,064 1,481,473 8.48%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 2,986,841 2.23%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 33.04% 31.19% 31.30% 30.02% 32.79% 25.42% 24.19% -
ROE 22.09% 28.64% 30.79% 26.60% 29.03% 27.14% 24.25% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 47.35 61.25 59.68 49.32 45.81 50.22 49.96 -0.88%
EPS 15.64 19.11 18.68 14.81 15.02 13.86 12.03 4.46%
DPS 11.73 14.32 14.00 11.10 11.25 40.47 6.65 9.91%
NAPS 0.7082 0.6671 0.6067 0.5566 0.5174 0.4704 0.496 6.11%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 47.35 61.25 59.68 49.32 45.81 50.22 43.76 1.32%
EPS 15.64 19.11 18.68 14.81 15.02 13.86 10.54 6.79%
DPS 11.73 14.32 14.00 11.10 11.25 40.47 5.82 12.38%
NAPS 0.7082 0.6671 0.6067 0.5566 0.5174 0.4704 0.4344 8.48%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 3.62 3.70 4.30 4.12 3.36 2.53 0.00 -
P/RPS 7.64 6.04 7.21 8.35 7.33 5.04 0.00 -
P/EPS 23.14 19.37 23.02 27.83 22.37 19.82 0.00 -
EY 4.32 5.16 4.34 3.59 4.47 5.05 0.00 -
DY 3.24 3.87 3.26 2.69 3.35 16.00 0.00 -
P/NAPS 5.11 5.55 7.09 7.40 6.49 5.38 0.00 -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/01/19 08/02/18 10/02/17 03/02/16 11/02/15 13/02/14 - -
Price 3.79 3.54 4.13 3.95 3.50 2.51 0.00 -
P/RPS 8.00 5.78 6.92 8.01 7.64 5.00 0.00 -
P/EPS 24.23 18.53 22.11 26.68 23.30 19.66 0.00 -
EY 4.13 5.40 4.52 3.75 4.29 5.09 0.00 -
DY 3.09 4.05 3.39 2.81 3.21 16.12 0.00 -
P/NAPS 5.35 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