[WPRTS] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 118.88%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 473,467 1,782,890 1,330,070 869,640 415,187 1,614,694 1,196,679 -46.07%
PBT 201,892 773,809 615,795 404,484 185,676 701,217 507,369 -45.86%
Tax -49,086 -182,913 -150,338 -98,263 -45,772 -167,743 -119,437 -44.69%
NP 152,806 590,896 465,457 306,221 139,904 533,474 387,932 -46.23%
-
NP to SH 152,806 590,896 465,457 306,221 139,904 533,474 387,932 -46.23%
-
Tax Rate 24.31% 23.64% 24.41% 24.29% 24.65% 23.92% 23.54% -
Total Cost 320,661 1,191,994 864,613 563,419 275,283 1,081,220 808,747 -45.99%
-
Net Worth 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 8.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 443,300 229,833 229,833 - 399,992 184,140 -
Div Payout % - 75.02% 49.38% 75.05% - 74.98% 47.47% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 8.63%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 32.27% 33.14% 34.99% 35.21% 33.70% 33.04% 32.42% -
ROE 6.11% 23.08% 19.12% 12.22% 5.98% 22.09% 17.58% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.88 52.28 39.00 25.50 12.18 47.35 35.09 -46.08%
EPS 4.48 17.33 13.65 8.98 4.10 15.64 11.38 -46.25%
DPS 0.00 13.00 6.74 6.74 0.00 11.73 5.40 -
NAPS 0.733 0.7508 0.714 0.7347 0.686 0.7082 0.6473 8.63%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 13.87 52.25 38.98 25.48 12.17 47.32 35.07 -46.08%
EPS 4.48 17.32 13.64 8.97 4.10 15.63 11.37 -46.22%
DPS 0.00 12.99 6.74 6.74 0.00 11.72 5.40 -
NAPS 0.7325 0.7503 0.7135 0.7342 0.6855 0.7077 0.6468 8.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.38 4.21 4.13 3.94 3.76 3.62 3.80 -
P/RPS 24.34 8.05 10.59 15.45 30.88 7.64 10.83 71.49%
P/EPS 75.43 24.30 30.26 43.87 91.65 23.14 33.40 72.04%
EY 1.33 4.12 3.31 2.28 1.09 4.32 2.99 -41.70%
DY 0.00 3.09 1.63 1.71 0.00 3.24 1.42 -
P/NAPS 4.61 5.61 5.78 5.36 5.48 5.11 5.87 -14.86%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 30/01/19 09/11/18 -
Price 3.65 3.91 4.36 3.95 3.79 3.79 3.77 -
P/RPS 26.29 7.48 11.18 15.49 31.13 8.00 10.74 81.53%
P/EPS 81.45 22.56 31.94 43.99 92.38 24.23 33.14 82.02%
EY 1.23 4.43 3.13 2.27 1.08 4.13 3.02 -45.02%
DY 0.00 3.32 1.55 1.71 0.00 3.09 1.43 -
P/NAPS 4.98 5.21 6.11 5.38 5.52 5.35 5.82 -9.86%

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