[WPRTS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
13-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 53.67%
YoY- -0.02%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,196,679 1,514,649 1,461,752 1,204,777 1,177,592 1,209,986 1,015,027 2.78%
PBT 507,369 531,447 580,636 483,979 436,613 385,511 326,772 7.60%
Tax -119,437 -90,917 -98,653 -111,660 -64,209 -81,381 -75,888 7.84%
NP 387,932 440,530 481,983 372,319 372,404 304,130 250,884 7.53%
-
NP to SH 387,932 440,530 481,983 372,319 372,404 304,130 249,241 7.64%
-
Tax Rate 23.54% 17.11% 16.99% 23.07% 14.71% 21.11% 23.22% -
Total Cost 808,747 1,074,119 979,769 832,458 805,188 905,856 764,143 0.94%
-
Net Worth 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 1,317,489 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 184,140 217,216 248,930 181,412 173,909 1,075,284 198,259 -1.22%
Div Payout % 47.47% 49.31% 51.65% 48.72% 46.70% 353.56% 79.55% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 1,317,489 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,050,451 2,981,351 2.26%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 32.42% 29.08% 32.97% 30.90% 31.62% 25.14% 24.72% -
ROE 17.58% 21.35% 25.18% 21.15% 22.92% 23.08% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.09 44.42 42.87 35.33 34.53 39.67 34.05 0.50%
EPS 11.38 12.92 14.13 10.92 10.92 9.97 8.36 5.27%
DPS 5.40 6.37 7.30 5.32 5.10 35.25 6.65 -3.40%
NAPS 0.6473 0.6052 0.5613 0.5163 0.4764 0.4319 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 35.12 44.45 42.90 35.36 34.56 35.51 29.79 2.77%
EPS 11.39 12.93 14.15 10.93 10.93 8.93 7.32 7.64%
DPS 5.40 6.38 7.31 5.32 5.10 31.56 5.82 -1.24%
NAPS 0.6478 0.6057 0.5618 0.5167 0.4768 0.3867 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - - -
Price 3.80 3.81 4.39 4.24 3.05 0.00 0.00 -
P/RPS 10.83 8.58 10.24 12.00 8.83 0.00 0.00 -
P/EPS 33.40 29.49 31.06 38.83 27.93 0.00 0.00 -
EY 2.99 3.39 3.22 2.58 3.58 0.00 0.00 -
DY 1.42 1.67 1.66 1.25 1.67 0.00 0.00 -
P/NAPS 5.87 6.30 7.82 8.21 6.40 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 10/11/17 10/11/16 13/11/15 06/11/14 11/11/13 - -
Price 3.77 3.67 4.25 4.32 2.90 2.55 0.00 -
P/RPS 10.74 8.26 9.91 12.23 8.40 6.43 0.00 -
P/EPS 33.14 28.41 30.07 39.57 26.55 25.58 0.00 -
EY 3.02 3.52 3.33 2.53 3.77 3.91 0.00 -
DY 1.43 1.74 1.72 1.23 1.76 13.82 0.00 -
P/NAPS 5.82 6.06 7.57 8.37 6.09 5.90 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