[WPRTS] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
10-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 3.65%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,782,890 1,614,694 2,088,608 2,035,015 1,681,783 1,562,079 1,712,617 0.67%
PBT 773,809 701,217 676,882 754,819 650,144 578,781 517,007 6.94%
Tax -182,913 -167,743 -25,371 -117,838 -145,279 -66,576 -81,703 14.36%
NP 590,896 533,474 651,511 636,981 504,865 512,205 435,304 5.22%
-
NP to SH 590,896 533,474 651,511 636,981 504,865 512,205 435,304 5.22%
-
Tax Rate 23.64% 23.92% 3.75% 15.61% 22.35% 11.50% 15.80% -
Total Cost 1,191,994 1,081,220 1,437,097 1,398,034 1,176,918 1,049,874 1,277,313 -1.14%
-
Net Worth 2,560,228 2,414,961 2,274,811 2,068,847 1,898,005 1,764,334 1,602,720 8.11%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 443,299 399,993 488,311 477,399 378,510 383,624 1,256,090 -15.92%
Div Payout % 75.02% 74.98% 74.95% 74.95% 74.97% 74.90% 288.55% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 2,560,228 2,414,961 2,274,811 2,068,847 1,898,005 1,764,334 1,602,720 8.11%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 33.14% 33.04% 31.19% 31.30% 30.02% 32.79% 25.42% -
ROE 23.08% 22.09% 28.64% 30.79% 26.60% 29.03% 27.16% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.28 47.35 61.25 59.68 49.32 45.81 50.27 0.65%
EPS 17.33 15.64 19.11 18.68 14.81 15.02 12.78 5.20%
DPS 13.00 11.73 14.32 14.00 11.10 11.25 36.87 -15.94%
NAPS 0.7508 0.7082 0.6671 0.6067 0.5566 0.5174 0.4704 8.10%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 52.28 47.35 61.25 59.68 49.32 45.81 50.22 0.67%
EPS 17.33 15.64 19.11 18.68 14.81 15.02 12.77 5.21%
DPS 13.00 11.73 14.32 14.00 11.10 11.25 36.84 -15.93%
NAPS 0.7508 0.7082 0.6671 0.6067 0.5566 0.5174 0.47 8.11%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.21 3.62 3.70 4.30 4.12 3.36 2.53 -
P/RPS 8.05 7.64 6.04 7.21 8.35 7.33 5.03 8.14%
P/EPS 24.30 23.14 19.37 23.02 27.83 22.37 19.80 3.47%
EY 4.12 4.32 5.16 4.34 3.59 4.47 5.05 -3.33%
DY 3.09 3.24 3.87 3.26 2.69 3.35 14.57 -22.76%
P/NAPS 5.61 5.11 5.55 7.09 7.40 6.49 5.38 0.69%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 07/02/20 30/01/19 08/02/18 10/02/17 03/02/16 11/02/15 - -
Price 3.91 3.70 3.54 4.13 3.95 3.50 0.00 -
P/RPS 7.48 7.81 5.78 6.92 8.01 7.64 0.00 -
P/EPS 22.56 23.65 18.53 22.11 26.68 23.30 0.00 -
EY 4.43 4.23 5.40 4.52 3.75 4.29 0.00 -
DY 3.32 3.17 4.05 3.39 2.81 3.21 0.00 -
P/NAPS 5.21 5.22 5.31 6.81 7.10 6.76 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