[WPRTS] QoQ 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- 39.89%
YoY- 36.12%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 417,552 394,035 385,092 573,959 492,277 501,442 520,930 -13.69%
PBT 182,161 161,604 163,604 145,435 177,941 174,424 179,082 1.14%
Tax -39,839 -39,792 -39,806 65,546 -27,120 -25,604 -38,193 2.85%
NP 142,322 121,812 123,798 210,981 150,821 148,820 140,889 0.67%
-
NP to SH 142,322 121,812 123,798 210,981 150,821 148,820 140,889 0.67%
-
Tax Rate 21.87% 24.62% 24.33% -45.07% 15.24% 14.68% 21.33% -
Total Cost 275,230 272,223 261,294 362,978 341,456 352,622 380,041 -19.33%
-
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 - 271,094 - 217,216 - -
Div Payout % - 151.17% - 128.49% - 145.96% - -
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 34.08% 30.91% 32.15% 36.76% 30.64% 29.68% 27.05% -
ROE 6.45% 5.42% 5.82% 9.27% 7.31% 6.99% 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 12.24 11.56 11.29 16.83 14.44 14.71 15.28 -13.73%
EPS 4.17 3.57 3.63 6.19 4.42 4.36 4.13 0.64%
DPS 0.00 5.40 0.00 7.95 0.00 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 12.24 11.55 11.28 16.82 14.43 14.69 15.27 -13.69%
EPS 4.17 3.57 3.63 6.18 4.42 4.36 4.13 0.64%
DPS 0.00 5.40 0.00 7.94 0.00 6.37 0.00 -
NAPS 0.6468 0.6591 0.6234 0.6666 0.6048 0.6242 0.5806 7.45%
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 31.03 29.34 31.79 21.98 26.39 24.75 26.51 11.05%
P/EPS 91.05 94.90 98.89 59.80 86.14 83.41 98.02 -4.79%
EY 1.10 1.05 1.01 1.67 1.16 1.20 1.02 5.15%
DY 0.00 1.59 0.00 2.15 0.00 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 30.79 29.42 29.49 21.03 25.42 24.89 26.45 10.64%
P/EPS 90.33 95.18 91.72 57.22 82.98 83.86 97.78 -5.14%
EY 1.11 1.05 1.09 1.75 1.21 1.19 1.02 5.79%
DY 0.00 1.59 0.00 2.25 0.00 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