[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 47.89%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,196,679 779,127 385,092 2,088,608 1,514,649 1,022,372 520,930 74.01%
PBT 507,369 325,208 163,604 676,882 531,447 353,506 179,082 100.09%
Tax -119,437 -79,598 -39,806 -25,371 -90,917 -63,797 -38,193 113.69%
NP 387,932 245,610 123,798 651,511 440,530 289,709 140,889 96.32%
-
NP to SH 387,932 245,610 123,798 651,511 440,530 289,709 140,889 96.32%
-
Tax Rate 23.54% 24.48% 24.33% 3.75% 17.11% 18.05% 21.33% -
Total Cost 808,747 533,517 261,294 1,437,097 1,074,119 732,663 380,041 65.36%
-
Net Worth 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 7.46%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 184,140 184,140 - 488,311 217,216 217,216 - -
Div Payout % 47.47% 74.97% - 74.95% 49.31% 74.98% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 7.46%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 32.42% 31.52% 32.15% 31.19% 29.08% 28.34% 27.05% -
ROE 17.58% 10.92% 5.82% 28.64% 21.35% 13.60% 7.11% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.09 22.85 11.29 61.25 44.42 29.98 15.28 73.97%
EPS 11.38 7.20 3.63 19.11 12.92 8.50 4.13 96.42%
DPS 5.40 5.40 0.00 14.32 6.37 6.37 0.00 -
NAPS 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 0.581 7.46%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.09 22.85 11.29 61.25 44.42 29.98 15.28 73.97%
EPS 11.38 7.20 3.63 19.11 12.92 8.50 4.13 96.42%
DPS 5.40 5.40 0.00 14.32 6.37 6.37 0.00 -
NAPS 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 0.581 7.46%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.80 3.39 3.59 3.70 3.81 3.64 4.05 -
P/RPS 10.83 14.84 31.79 6.04 8.58 12.14 26.51 -44.91%
P/EPS 33.40 47.07 98.89 19.37 29.49 42.84 98.02 -51.18%
EY 2.99 2.12 1.01 5.16 3.39 2.33 1.02 104.68%
DY 1.42 1.59 0.00 3.87 1.67 1.75 0.00 -
P/NAPS 5.87 5.14 5.75 5.55 6.30 5.83 6.97 -10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 25/07/18 25/04/18 08/02/18 10/11/17 20/07/17 27/04/17 -
Price 3.77 3.40 3.33 3.54 3.67 3.66 4.04 -
P/RPS 10.74 14.88 29.49 5.78 8.26 12.21 26.45 -45.13%
P/EPS 33.14 47.20 91.72 18.53 28.41 43.08 97.78 -51.35%
EY 3.02 2.12 1.09 5.40 3.52 2.32 1.02 106.05%
DY 1.43 1.59 0.00 4.05 1.74 1.74 0.00 -
P/NAPS 5.82 5.15 5.34 5.31 6.06 5.86 6.95 -11.14%

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