[WPRTS] YoY TTM 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- 6.8%
YoY- 13.5%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,705,207 1,845,363 2,070,046 1,865,122 1,593,897 1,734,717 1,612,572 0.93%
PBT 780,493 648,584 705,340 731,481 620,091 545,401 473,319 8.68%
Tax -186,408 -41,172 -109,600 -137,945 -97,136 -76,964 -75,873 16.15%
NP 594,085 607,412 595,740 593,536 522,955 468,437 397,446 6.92%
-
NP to SH 594,085 607,412 595,740 593,536 522,955 468,437 397,446 6.92%
-
Tax Rate 23.88% 6.35% 15.54% 18.86% 15.66% 14.11% 16.03% -
Total Cost 1,111,122 1,237,951 1,474,306 1,271,586 1,070,942 1,266,280 1,215,126 -1.47%
-
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 445,686 455,234 445,686 446,028 391,127 1,281,795 248,112 10.24%
Div Payout % 75.02% 74.95% 74.81% 75.15% 74.79% 273.63% 62.43% -
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 34.84% 32.92% 28.78% 31.82% 32.81% 27.00% 24.65% -
ROE 23.71% 27.01% 27.97% 29.50% 29.00% 28.26% 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 50.01 54.12 60.71 54.70 46.74 50.87 53.81 -1.21%
EPS 17.42 17.81 17.47 17.41 15.34 13.74 13.26 4.65%
DPS 13.07 13.35 13.07 13.08 11.47 37.59 8.28 7.90%
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 49.97 54.08 60.66 54.66 46.71 50.83 47.26 0.93%
EPS 17.41 17.80 17.46 17.39 15.32 13.73 11.65 6.92%
DPS 13.06 13.34 13.06 13.07 11.46 37.56 7.27 10.25%
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 7.88 6.26 6.00 7.68 9.05 5.29 0.00 -
P/EPS 22.62 19.03 20.84 24.13 27.58 19.58 0.00 -
EY 4.42 5.25 4.80 4.14 3.63 5.11 0.00 -
DY 3.32 3.94 3.59 3.11 2.71 13.97 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 3.89 3.40 3.66 4.39 4.01 2.80 0.00 -
P/RPS 7.78 6.28 6.03 8.03 8.58 5.50 0.00 -
P/EPS 22.33 19.09 20.95 25.22 26.15 20.38 0.00 -
EY 4.48 5.24 4.77 3.96 3.82 4.91 0.00 -
DY 3.36 3.93 3.57 2.98 2.86 13.42 0.00 -
P/NAPS 5.29 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