[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
30-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 37.52%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,330,070 869,640 415,187 1,614,694 1,196,679 779,127 385,092 128.32%
PBT 615,795 404,484 185,676 701,217 507,369 325,208 163,604 141.77%
Tax -150,338 -98,263 -45,772 -167,743 -119,437 -79,598 -39,806 142.32%
NP 465,457 306,221 139,904 533,474 387,932 245,610 123,798 141.59%
-
NP to SH 465,457 306,221 139,904 533,474 387,932 245,610 123,798 141.59%
-
Tax Rate 24.41% 24.29% 24.65% 23.92% 23.54% 24.48% 24.33% -
Total Cost 864,613 563,419 275,283 1,081,220 808,747 533,517 261,294 121.89%
-
Net Worth 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 2,127,498 9.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 229,833 229,833 - 399,992 184,140 184,140 - -
Div Payout % 49.38% 75.05% - 74.98% 47.47% 74.97% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 2,127,498 9.40%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 34.99% 35.21% 33.70% 33.04% 32.42% 31.52% 32.15% -
ROE 19.12% 12.22% 5.98% 22.09% 17.58% 10.92% 5.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.00 25.50 12.18 47.35 35.09 22.85 11.29 128.34%
EPS 13.65 8.98 4.10 15.64 11.38 7.20 3.63 141.62%
DPS 6.74 6.74 0.00 11.73 5.40 5.40 0.00 -
NAPS 0.714 0.7347 0.686 0.7082 0.6473 0.6596 0.6239 9.40%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 39.00 25.50 12.18 47.35 35.09 22.85 11.29 128.34%
EPS 13.65 8.98 4.10 15.64 11.38 7.20 3.63 141.62%
DPS 6.74 6.74 0.00 11.73 5.40 5.40 0.00 -
NAPS 0.714 0.7347 0.686 0.7082 0.6473 0.6596 0.6239 9.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.13 3.94 3.76 3.62 3.80 3.39 3.59 -
P/RPS 10.59 15.45 30.88 7.64 10.83 14.84 31.79 -51.91%
P/EPS 30.26 43.87 91.65 23.14 33.40 47.07 98.89 -54.55%
EY 3.31 2.28 1.09 4.32 2.99 2.12 1.01 120.47%
DY 1.63 1.71 0.00 3.24 1.42 1.59 0.00 -
P/NAPS 5.78 5.36 5.48 5.11 5.87 5.14 5.75 0.34%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 26/07/19 26/04/19 30/01/19 09/11/18 25/07/18 25/04/18 -
Price 4.36 3.95 3.79 3.79 3.77 3.40 3.33 -
P/RPS 11.18 15.49 31.13 8.00 10.74 14.88 29.49 -47.58%
P/EPS 31.94 43.99 92.38 24.23 33.14 47.20 91.72 -50.47%
EY 3.13 2.27 1.08 4.13 3.02 2.12 1.09 101.89%
DY 1.55 1.71 0.00 3.09 1.43 1.59 0.00 -
P/NAPS 6.11 5.38 5.52 5.35 5.82 5.15 5.34 9.38%

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