[WPRTS] QoQ 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- 16.84%
YoY- -5.64%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 454,453 415,187 418,015 417,552 394,035 385,092 573,959 -14.45%
PBT 218,808 185,676 193,848 182,161 161,604 163,604 145,435 31.39%
Tax -52,491 -45,772 -48,306 -39,839 -39,792 -39,806 65,546 -
NP 166,317 139,904 145,542 142,322 121,812 123,798 210,981 -14.70%
-
NP to SH 166,317 139,904 145,542 142,322 121,812 123,798 210,981 -14.70%
-
Tax Rate 23.99% 24.65% 24.92% 21.87% 24.62% 24.33% -45.07% -
Total Cost 288,136 275,283 272,473 275,230 272,223 261,294 362,978 -14.30%
-
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 - 215,852 - 184,140 - 271,094 -10.45%
Div Payout % 138.19% - 148.31% - 151.17% - 128.49% -
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 36.60% 33.70% 34.82% 34.08% 30.91% 32.15% 36.76% -
ROE 6.64% 5.98% 6.03% 6.45% 5.42% 5.82% 9.27% -
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 13.33 12.18 12.26 12.24 11.56 11.29 16.83 -14.43%
EPS 4.88 4.10 4.27 4.17 3.57 3.63 6.19 -14.69%
DPS 6.74 0.00 6.33 0.00 5.40 0.00 7.95 -10.45%
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 13.32 12.17 12.25 12.24 11.55 11.28 16.82 -14.44%
EPS 4.87 4.10 4.26 4.17 3.57 3.63 6.18 -14.72%
DPS 6.74 0.00 6.33 0.00 5.40 0.00 7.94 -10.37%
NAPS 0.7342 0.6855 0.7077 0.6468 0.6591 0.6234 0.6666 6.67%
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 29.56 30.88 29.53 31.03 29.34 31.79 21.98 21.90%
P/EPS 80.78 91.65 84.82 91.05 94.90 98.89 59.80 22.26%
EY 1.24 1.09 1.18 1.10 1.05 1.01 1.67 -18.04%
DY 1.71 0.00 1.75 0.00 1.59 0.00 2.15 -14.19%
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 29.64 31.13 30.92 30.79 29.42 29.49 21.03 25.78%
P/EPS 80.99 92.38 88.80 90.33 95.18 91.72 57.22 26.14%
EY 1.23 1.08 1.13 1.11 1.05 1.09 1.75 -20.99%
DY 1.71 0.00 1.67 0.00 1.59 0.00 2.25 -16.76%
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