[WPRTS] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
30-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 3.14%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 2,022,024 1,974,968 1,782,890 1,614,694 2,088,608 2,035,015 1,681,783 3.11%
PBT 1,039,548 865,067 773,809 701,217 676,882 754,819 650,143 8.12%
Tax -231,326 -210,581 -182,913 -167,743 -25,371 -117,838 -145,279 8.05%
NP 808,222 654,486 590,896 533,474 651,511 636,981 504,864 8.15%
-
NP to SH 808,222 654,486 590,896 533,474 651,511 636,981 504,864 8.15%
-
Tax Rate 22.25% 24.34% 23.64% 23.92% 3.75% 15.61% 22.35% -
Total Cost 1,213,802 1,320,482 1,191,994 1,081,220 1,437,097 1,398,034 1,176,919 0.51%
-
Net Worth 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 2,068,847 1,898,005 8.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 606,298 392,832 443,300 399,992 488,311 477,400 378,510 8.16%
Div Payout % 75.02% 60.02% 75.02% 74.98% 74.95% 74.95% 74.97% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 2,068,847 1,898,005 8.66%
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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 39.97% 33.14% 33.14% 33.04% 31.19% 31.30% 30.02% -
ROE 25.85% 23.13% 23.08% 22.09% 28.64% 30.79% 26.60% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 59.30 57.92 52.28 47.35 61.25 59.68 49.32 3.11%
EPS 23.70 19.19 17.33 15.64 19.11 18.68 14.81 8.14%
DPS 17.78 11.52 13.00 11.73 14.32 14.00 11.10 8.16%
NAPS 0.917 0.8297 0.7508 0.7082 0.6671 0.6067 0.5566 8.66%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 59.25 57.87 52.25 47.32 61.20 59.63 49.28 3.11%
EPS 23.68 19.18 17.32 15.63 19.09 18.67 14.79 8.15%
DPS 17.77 11.51 12.99 11.72 14.31 13.99 11.09 8.16%
NAPS 0.9163 0.8291 0.7503 0.7077 0.6666 0.6063 0.5562 8.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.05 4.30 4.21 3.62 3.70 4.30 4.12 -
P/RPS 6.83 7.42 8.05 7.64 6.04 7.21 8.35 -3.29%
P/EPS 17.09 22.40 24.30 23.14 19.37 23.02 27.83 -7.79%
EY 5.85 4.46 4.12 4.32 5.16 4.34 3.59 8.47%
DY 4.39 2.68 3.09 3.24 3.87 3.26 2.69 8.49%
P/NAPS 4.42 5.18 5.61 5.11 5.55 7.09 7.40 -8.22%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/01/22 02/02/21 07/02/20 30/01/19 08/02/18 10/02/17 03/02/16 -
Price 3.92 4.57 3.91 3.79 3.54 4.13 3.95 -
P/RPS 6.61 7.89 7.48 8.00 5.78 6.92 8.01 -3.14%
P/EPS 16.54 23.81 22.56 24.23 18.53 22.11 26.68 -7.65%
EY 6.05 4.20 4.43 4.13 5.40 4.52 3.75 8.29%
DY 4.54 2.52 3.32 3.09 4.05 3.39 2.81 8.31%
P/NAPS 4.27 5.51 5.21 5.35 5.31 6.81 7.10 -8.11%

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