[WPRTS] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.34%
YoY- -0.14%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 394,035 385,092 573,959 492,277 501,442 520,930 573,263 -22.16%
PBT 161,604 163,604 145,435 177,941 174,424 179,082 174,183 -4.88%
Tax -39,792 -39,806 65,546 -27,120 -25,604 -38,193 -19,185 62.85%
NP 121,812 123,798 210,981 150,821 148,820 140,889 154,998 -14.87%
-
NP to SH 121,812 123,798 210,981 150,821 148,820 140,889 154,998 -14.87%
-
Tax Rate 24.62% 24.33% -45.07% 15.24% 14.68% 21.33% 11.01% -
Total Cost 272,223 261,294 362,978 341,456 352,622 380,041 418,265 -24.95%
-
Net Worth 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 5.74%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 184,140 - 271,094 - 217,216 - 228,469 -13.42%
Div Payout % 151.17% - 128.49% - 145.96% - 147.40% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 5.74%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 30.91% 32.15% 36.76% 30.64% 29.68% 27.05% 27.04% -
ROE 5.42% 5.82% 9.27% 7.31% 6.99% 7.11% 7.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.56 11.29 16.83 14.44 14.71 15.28 16.81 -22.14%
EPS 3.57 3.63 6.19 4.42 4.36 4.13 4.55 -14.96%
DPS 5.40 0.00 7.95 0.00 6.37 0.00 6.70 -13.42%
NAPS 0.6596 0.6239 0.6671 0.6052 0.6247 0.581 0.6067 5.74%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.55 11.28 16.82 14.43 14.69 15.27 16.80 -22.15%
EPS 3.57 3.63 6.18 4.42 4.36 4.13 4.54 -14.84%
DPS 5.40 0.00 7.94 0.00 6.37 0.00 6.70 -13.42%
NAPS 0.6591 0.6234 0.6666 0.6048 0.6242 0.5806 0.6063 5.74%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.39 3.59 3.70 3.81 3.64 4.05 4.30 -
P/RPS 29.34 31.79 21.98 26.39 24.75 26.51 25.58 9.60%
P/EPS 94.90 98.89 59.80 86.14 83.41 98.02 94.60 0.21%
EY 1.05 1.01 1.67 1.16 1.20 1.02 1.06 -0.63%
DY 1.59 0.00 2.15 0.00 1.75 0.00 1.56 1.28%
P/NAPS 5.14 5.75 5.55 6.30 5.83 6.97 7.09 -19.34%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 25/07/18 25/04/18 08/02/18 10/11/17 20/07/17 27/04/17 10/02/17 -
Price 3.40 3.33 3.54 3.67 3.66 4.04 4.13 -
P/RPS 29.42 29.49 21.03 25.42 24.89 26.45 24.57 12.79%
P/EPS 95.18 91.72 57.22 82.98 83.86 97.78 90.86 3.15%
EY 1.05 1.09 1.75 1.21 1.19 1.02 1.10 -3.06%
DY 1.59 0.00 2.25 0.00 1.74 0.00 1.62 -1.24%
P/NAPS 5.15 5.34 5.31 6.06 5.86 6.95 6.81 -17.03%

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