[WPRTS] QoQ TTM 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- -1.4%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,705,207 1,644,789 1,614,694 1,770,638 1,845,363 1,952,770 2,088,608 -12.67%
PBT 780,493 723,289 701,217 652,804 648,584 661,404 676,882 9.98%
Tax -186,408 -173,709 -167,743 -53,891 -41,172 -26,984 -25,371 279.31%
NP 594,085 549,580 533,474 598,913 607,412 634,420 651,511 -5.98%
-
NP to SH 594,085 549,580 533,474 598,913 607,412 634,420 651,511 -5.98%
-
Tax Rate 23.88% 24.02% 23.92% 8.26% 6.35% 4.08% 3.75% -
Total Cost 1,111,122 1,095,209 1,081,220 1,171,725 1,237,951 1,318,350 1,437,097 -15.79%
-
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 445,686 399,993 399,993 455,234 455,234 488,311 488,311 -5.92%
Div Payout % 75.02% 72.78% 74.98% 76.01% 74.95% 76.97% 74.95% -
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 34.84% 33.41% 33.04% 33.82% 32.92% 32.49% 31.19% -
ROE 23.71% 23.49% 22.09% 27.13% 27.01% 29.82% 28.64% -
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 50.01 48.23 47.35 51.92 54.12 57.27 61.25 -12.67%
EPS 17.42 16.12 15.64 17.56 17.81 18.60 19.11 -6.00%
DPS 13.07 11.73 11.73 13.35 13.35 14.32 14.32 -5.92%
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 49.97 48.20 47.32 51.89 54.08 57.22 61.20 -12.67%
EPS 17.41 16.10 15.63 17.55 17.80 18.59 19.09 -5.97%
DPS 13.06 11.72 11.72 13.34 13.34 14.31 14.31 -5.92%
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 7.88 7.80 7.64 7.32 6.26 6.27 6.04 19.45%
P/EPS 22.62 23.33 23.14 21.64 19.03 19.30 19.37 10.92%
EY 4.42 4.29 4.32 4.62 5.25 5.18 5.16 -9.83%
DY 3.32 3.12 3.24 3.51 3.94 3.99 3.87 -9.73%
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 3.89 3.79 3.70 3.77 3.40 3.33 3.54 -
P/RPS 7.78 7.86 7.81 7.26 6.28 5.81 5.78 21.97%
P/EPS 22.33 23.52 23.65 21.47 19.09 17.90 18.53 13.28%
EY 4.48 4.25 4.23 4.66 5.24 5.59 5.40 -11.73%
DY 3.36 3.09 3.17 3.54 3.93 4.30 4.05 -11.73%
P/NAPS 5.29 5.52 5.22 5.82 5.15 5.34 5.31 -0.25%

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