[WPRTS] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 57.95%
YoY- -11.94%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 869,640 415,187 1,614,694 1,196,679 779,127 385,092 2,088,608 -44.32%
PBT 404,484 185,676 701,217 507,369 325,208 163,604 676,882 -29.12%
Tax -98,263 -45,772 -167,743 -119,437 -79,598 -39,806 -25,371 147.23%
NP 306,221 139,904 533,474 387,932 245,610 123,798 651,511 -39.63%
-
NP to SH 306,221 139,904 533,474 387,932 245,610 123,798 651,511 -39.63%
-
Tax Rate 24.29% 24.65% 23.92% 23.54% 24.48% 24.33% 3.75% -
Total Cost 563,419 275,283 1,081,220 808,747 533,517 261,294 1,437,097 -46.52%
-
Net Worth 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 2,127,498 2,274,811 6.66%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 229,833 - 399,992 184,140 184,140 - 488,311 -39.57%
Div Payout % 75.05% - 74.98% 47.47% 74.97% - 74.95% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 2,127,498 2,274,811 6.66%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 35.21% 33.70% 33.04% 32.42% 31.52% 32.15% 31.19% -
ROE 12.22% 5.98% 22.09% 17.58% 10.92% 5.82% 28.64% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.50 12.18 47.35 35.09 22.85 11.29 61.25 -44.33%
EPS 8.98 4.10 15.64 11.38 7.20 3.63 19.11 -39.64%
DPS 6.74 0.00 11.73 5.40 5.40 0.00 14.32 -39.57%
NAPS 0.7347 0.686 0.7082 0.6473 0.6596 0.6239 0.6671 6.66%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 25.50 12.18 47.35 35.09 22.85 11.29 61.25 -44.33%
EPS 8.98 4.10 15.64 11.38 7.20 3.63 19.11 -39.64%
DPS 6.74 0.00 11.73 5.40 5.40 0.00 14.32 -39.57%
NAPS 0.7347 0.686 0.7082 0.6473 0.6596 0.6239 0.6671 6.66%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 3.94 3.76 3.62 3.80 3.39 3.59 3.70 -
P/RPS 15.45 30.88 7.64 10.83 14.84 31.79 6.04 87.35%
P/EPS 43.87 91.65 23.14 33.40 47.07 98.89 19.37 72.71%
EY 2.28 1.09 4.32 2.99 2.12 1.01 5.16 -42.07%
DY 1.71 0.00 3.24 1.42 1.59 0.00 3.87 -42.07%
P/NAPS 5.36 5.48 5.11 5.87 5.14 5.75 5.55 -2.30%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/07/19 26/04/19 30/01/19 09/11/18 25/07/18 25/04/18 08/02/18 -
Price 3.95 3.79 3.79 3.77 3.40 3.33 3.54 -
P/RPS 15.49 31.13 8.00 10.74 14.88 29.49 5.78 93.28%
P/EPS 43.99 92.38 24.23 33.14 47.20 91.72 18.53 78.24%
EY 2.27 1.08 4.13 3.02 2.12 1.09 5.40 -43.97%
DY 1.71 0.00 3.09 1.43 1.59 0.00 4.05 -43.80%
P/NAPS 5.38 5.52 5.35 5.82 5.15 5.34 5.31 0.87%

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