[WPRTS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
20-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 105.63%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 385,092 2,088,608 1,514,649 1,022,372 520,930 2,035,015 1,461,752 -58.93%
PBT 163,604 676,882 531,447 353,506 179,082 754,819 580,636 -57.05%
Tax -39,806 -25,371 -90,917 -63,797 -38,193 -117,838 -98,653 -45.42%
NP 123,798 651,511 440,530 289,709 140,889 636,981 481,983 -59.62%
-
NP to SH 123,798 651,511 440,530 289,709 140,889 636,981 481,983 -59.62%
-
Tax Rate 24.33% 3.75% 17.11% 18.05% 21.33% 15.61% 16.99% -
Total Cost 261,294 1,437,097 1,074,119 732,663 380,041 1,398,034 979,769 -58.60%
-
Net Worth 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 7.31%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 488,311 217,216 217,216 - 477,400 248,930 -
Div Payout % - 74.95% 49.31% 74.98% - 74.95% 51.65% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 7.31%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 32.15% 31.19% 29.08% 28.34% 27.05% 31.30% 32.97% -
ROE 5.82% 28.64% 21.35% 13.60% 7.11% 30.79% 25.18% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.29 61.25 44.42 29.98 15.28 59.68 42.87 -58.94%
EPS 3.63 19.11 12.92 8.50 4.13 18.68 14.13 -59.62%
DPS 0.00 14.32 6.37 6.37 0.00 14.00 7.30 -
NAPS 0.6239 0.6671 0.6052 0.6247 0.581 0.6067 0.5613 7.31%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.28 61.20 44.39 29.96 15.27 59.63 42.84 -58.95%
EPS 3.63 19.09 12.91 8.49 4.13 18.67 14.12 -59.60%
DPS 0.00 14.31 6.37 6.37 0.00 13.99 7.29 -
NAPS 0.6234 0.6666 0.6048 0.6242 0.5806 0.6063 0.5609 7.30%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.59 3.70 3.81 3.64 4.05 4.30 4.39 -
P/RPS 31.79 6.04 8.58 12.14 26.51 7.21 10.24 112.95%
P/EPS 98.89 19.37 29.49 42.84 98.02 23.02 31.06 116.57%
EY 1.01 5.16 3.39 2.33 1.02 4.34 3.22 -53.86%
DY 0.00 3.87 1.67 1.75 0.00 3.26 1.66 -
P/NAPS 5.75 5.55 6.30 5.83 6.97 7.09 7.82 -18.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/04/18 08/02/18 10/11/17 20/07/17 27/04/17 10/02/17 10/11/16 -
Price 3.33 3.54 3.67 3.66 4.04 4.13 4.25 -
P/RPS 29.49 5.78 8.26 12.21 26.45 6.92 9.91 107.02%
P/EPS 91.72 18.53 28.41 43.08 97.78 22.11 30.07 110.46%
EY 1.09 5.40 3.52 2.32 1.02 4.52 3.33 -52.53%
DY 0.00 4.05 1.74 1.74 0.00 3.39 1.72 -
P/NAPS 5.34 5.31 6.06 5.86 6.95 6.81 7.57 -20.77%

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