[WPRTS] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
07-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -21.22%
YoY- -13.81%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 528,359 431,602 473,467 452,820 460,430 454,453 415,187 17.38%
PBT 270,278 174,714 201,892 158,014 211,311 218,808 185,676 28.35%
Tax -66,429 -40,374 -49,086 -32,575 -52,075 -52,491 -45,772 28.09%
NP 203,849 134,340 152,806 125,439 159,236 166,317 139,904 28.43%
-
NP to SH 203,849 134,340 152,806 125,439 159,236 166,317 139,904 28.43%
-
Tax Rate 24.58% 23.11% 24.31% 20.62% 24.64% 23.99% 24.65% -
Total Cost 324,510 297,262 320,661 327,381 301,194 288,136 275,283 11.55%
-
Net Worth 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 9.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 172,205 - 213,466 - 229,833 - -
Div Payout % - 128.19% - 170.18% - 138.19% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 9.07%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 38.58% 31.13% 32.27% 27.70% 34.58% 36.60% 33.70% -
ROE 7.65% 5.10% 6.11% 4.90% 6.54% 6.64% 5.98% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.49 12.66 13.88 13.28 13.50 13.33 12.18 17.33%
EPS 5.98 3.94 4.48 3.68 4.67 4.88 4.10 28.52%
DPS 0.00 5.05 0.00 6.26 0.00 6.74 0.00 -
NAPS 0.7817 0.7724 0.733 0.7508 0.714 0.7347 0.686 9.07%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.48 12.65 13.87 13.27 13.49 13.32 12.17 17.34%
EPS 5.97 3.94 4.48 3.68 4.67 4.87 4.10 28.37%
DPS 0.00 5.05 0.00 6.26 0.00 6.74 0.00 -
NAPS 0.7811 0.7718 0.7325 0.7503 0.7135 0.7342 0.6855 9.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.86 3.80 3.38 4.21 4.13 3.94 3.76 -
P/RPS 24.91 30.02 24.34 31.70 30.59 29.56 30.88 -13.31%
P/EPS 64.57 96.46 75.43 114.45 88.44 80.78 91.65 -20.77%
EY 1.55 1.04 1.33 0.87 1.13 1.24 1.09 26.37%
DY 0.00 1.33 0.00 1.49 0.00 1.71 0.00 -
P/NAPS 4.94 4.92 4.61 5.61 5.78 5.36 5.48 -6.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/07/20 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 -
Price 4.30 3.65 3.65 3.91 4.36 3.95 3.79 -
P/RPS 27.75 28.84 26.29 29.44 32.29 29.64 31.13 -7.35%
P/EPS 71.93 92.65 81.45 106.29 93.37 80.99 92.38 -15.32%
EY 1.39 1.08 1.23 0.94 1.07 1.23 1.08 18.26%
DY 0.00 1.38 0.00 1.60 0.00 1.71 0.00 -
P/NAPS 5.50 4.73 4.98 5.21 6.11 5.38 5.52 -0.24%

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