[WPRTS] YoY 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- 6.51%
YoY- -7.69%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 417,552 492,277 474,411 400,775 405,408 459,901 385,253 1.35%
PBT 182,161 177,941 177,651 162,332 156,275 133,566 113,474 8.20%
Tax -39,839 -27,120 -26,618 -32,291 -15,400 -27,833 -24,500 8.43%
NP 142,322 150,821 151,033 130,041 140,875 105,733 88,974 8.13%
-
NP to SH 142,322 150,821 151,033 130,041 140,875 105,733 88,974 8.13%
-
Tax Rate 21.87% 15.24% 14.98% 19.89% 9.85% 20.84% 21.59% -
Total Cost 275,230 341,456 323,378 270,734 264,533 354,168 296,279 -1.22%
-
Net Worth 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 1,359,109 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 - - - - - 929,883 99,758 -
Div Payout % - - - - - 879.46% 112.12% -
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 1,359,109 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,146,815 2,995,757 2.18%
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 34.08% 30.64% 31.84% 32.45% 34.75% 22.99% 23.09% -
ROE 6.45% 7.31% 7.89% 7.39% 8.67% 7.78% 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 12.24 14.44 13.91 11.75 11.89 14.61 12.86 -0.81%
EPS 4.17 4.42 4.43 3.81 4.13 3.36 2.97 5.81%
DPS 0.00 0.00 0.00 0.00 0.00 29.55 3.33 -
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 12.24 14.43 13.90 11.74 11.88 13.48 11.29 1.35%
EPS 4.17 4.42 4.43 3.81 4.13 3.10 2.61 8.11%
DPS 0.00 0.00 0.00 0.00 0.00 27.25 2.92 -
NAPS 0.6468 0.6048 0.5609 0.5159 0.4761 0.3983 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 31.03 26.39 31.55 36.08 25.65 0.00 0.00 -
P/EPS 91.05 86.14 99.12 111.18 73.83 0.00 0.00 -
EY 1.10 1.16 1.01 0.90 1.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 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 30.79 25.42 30.55 36.76 24.39 17.45 0.00 -
P/EPS 90.33 82.98 95.96 113.28 70.20 75.89 0.00 -
EY 1.11 1.21 1.04 0.88 1.42 1.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 11.59 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