[WPRTS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
31-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 101.59%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 779,127 1,022,372 987,341 804,002 772,184 750,084 0.76%
PBT 325,208 353,506 402,985 321,647 280,338 251,944 5.23%
Tax -79,598 -63,797 -72,035 -79,369 -48,809 -53,548 8.24%
NP 245,610 289,709 330,950 242,278 231,529 198,396 4.35%
-
NP to SH 245,610 289,709 330,950 242,278 231,529 198,396 4.35%
-
Tax Rate 24.48% 18.05% 17.88% 24.68% 17.41% 21.25% -
Total Cost 533,517 732,663 656,391 561,724 540,655 551,688 -0.66%
-
Net Worth 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 184,140 217,216 248,930 181,412 173,909 148,571 4.38%
Div Payout % 74.97% 74.98% 75.22% 74.88% 75.11% 74.89% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,001,452 2.58%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 31.52% 28.34% 33.52% 30.13% 29.98% 26.45% -
ROE 10.92% 13.60% 16.45% 13.43% 13.97% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.85 29.98 28.95 23.58 22.64 24.99 -1.77%
EPS 7.20 8.50 9.71 7.10 6.79 6.61 1.72%
DPS 5.40 6.37 7.30 5.32 5.10 4.95 1.75%
NAPS 0.6596 0.6247 0.59 0.5289 0.4861 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 22.83 29.96 28.93 23.56 22.63 21.98 0.76%
EPS 7.20 8.49 9.70 7.10 6.78 5.81 4.38%
DPS 5.40 6.37 7.29 5.32 5.10 4.35 4.41%
NAPS 0.6591 0.6242 0.5896 0.5285 0.4857 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 3.39 3.64 4.20 4.23 2.69 0.00 -
P/RPS 14.84 12.14 14.51 17.94 11.88 0.00 -
P/EPS 47.07 42.84 43.28 59.54 39.62 0.00 -
EY 2.12 2.33 2.31 1.68 2.52 0.00 -
DY 1.59 1.75 1.74 1.26 1.90 0.00 -
P/NAPS 5.14 5.83 7.12 8.00 5.53 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/18 20/07/17 28/07/16 31/07/15 23/07/14 - -
Price 3.40 3.66 4.39 4.01 2.80 0.00 -
P/RPS 14.88 12.21 15.16 17.01 12.36 0.00 -
P/EPS 47.20 43.08 45.23 56.44 41.24 0.00 -
EY 2.12 2.32 2.21 1.77 2.42 0.00 -
DY 1.59 1.74 1.66 1.33 1.82 0.00 -
P/NAPS 5.15 5.86 7.44 7.58 5.76 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