[WPRTS] YoY Quarter Result on 30-Jun-2016 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -6.55%
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 454,453 394,035 501,442 522,627 405,280 409,026 401,239 2.09%
PBT 218,808 161,604 174,424 191,990 162,048 148,703 146,859 6.86%
Tax -52,491 -39,792 -25,604 -32,118 -39,955 -26,210 -27,277 11.52%
NP 166,317 121,812 148,820 159,872 122,093 122,493 119,582 5.64%
-
NP to SH 166,317 121,812 148,820 159,872 122,093 122,493 119,582 5.64%
-
Tax Rate 23.99% 24.62% 14.68% 16.73% 24.66% 17.63% 18.57% -
Total Cost 288,136 272,223 352,622 362,755 283,187 286,533 281,657 0.37%
-
Net Worth 2,505,327 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 229,833 184,140 217,216 248,930 181,412 173,909 148,353 7.56%
Div Payout % 138.19% 151.17% 145.96% 155.71% 148.59% 141.98% 124.06% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,505,327 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 3,410,000 2,997,042 2.17%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 36.60% 30.91% 29.68% 30.59% 30.13% 29.95% 29.80% -
ROE 6.64% 5.42% 6.99% 7.95% 6.77% 7.39% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.33 11.56 14.71 15.33 11.89 11.99 13.39 -0.07%
EPS 4.88 3.57 4.36 4.69 3.58 3.59 3.99 3.41%
DPS 6.74 5.40 6.37 7.30 5.32 5.10 4.95 5.27%
NAPS 0.7347 0.6596 0.6247 0.59 0.5289 0.4861 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 13.32 11.55 14.69 15.32 11.88 11.99 11.76 2.09%
EPS 4.87 3.57 4.36 4.68 3.58 3.59 3.50 5.65%
DPS 6.74 5.40 6.37 7.29 5.32 5.10 4.35 7.56%
NAPS 0.7342 0.6591 0.6242 0.5896 0.5285 0.4857 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 3.94 3.39 3.64 4.20 4.23 2.69 0.00 -
P/RPS 29.56 29.34 24.75 27.40 35.59 22.43 0.00 -
P/EPS 80.78 94.90 83.41 89.58 118.14 74.89 0.00 -
EY 1.24 1.05 1.20 1.12 0.85 1.34 0.00 -
DY 1.71 1.59 1.75 1.74 1.26 1.90 0.00 -
P/NAPS 5.36 5.14 5.83 7.12 8.00 5.53 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/07/19 25/07/18 20/07/17 28/07/16 31/07/15 23/07/14 - -
Price 3.95 3.40 3.66 4.39 4.01 2.80 0.00 -
P/RPS 29.64 29.42 24.89 28.64 33.74 23.34 0.00 -
P/EPS 80.99 95.18 83.86 93.64 112.00 77.95 0.00 -
EY 1.23 1.05 1.19 1.07 0.89 1.28 0.00 -
DY 1.71 1.59 1.74 1.66 1.33 1.82 0.00 -
P/NAPS 5.38 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