[WPRTS] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.06%
YoY- -8.6%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,433,428 1,330,070 1,196,679 1,514,649 1,461,752 1,204,777 1,177,592 3.32%
PBT 646,884 615,795 507,369 531,447 580,636 483,979 436,613 6.76%
Tax -155,889 -150,338 -119,437 -90,917 -98,653 -111,660 -64,209 15.91%
NP 490,995 465,457 387,932 440,530 481,983 372,319 372,404 4.71%
-
NP to SH 490,995 465,457 387,932 440,530 481,983 372,319 372,404 4.71%
-
Tax Rate 24.10% 24.41% 23.54% 17.11% 16.99% 23.07% 14.71% -
Total Cost 942,433 864,613 808,747 1,074,119 979,769 832,458 805,188 2.65%
-
Net Worth 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 8.59%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 172,205 229,833 184,140 217,216 248,930 181,412 173,909 -0.16%
Div Payout % 35.07% 49.38% 47.47% 49.31% 51.65% 48.72% 46.70% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 8.59%
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 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 34.25% 34.99% 32.42% 29.08% 32.97% 30.90% 31.62% -
ROE 18.42% 19.12% 17.58% 21.35% 25.18% 21.15% 22.92% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.04 39.00 35.09 44.42 42.87 35.33 34.53 3.33%
EPS 14.40 13.65 11.38 12.92 14.13 10.92 10.92 4.71%
DPS 5.05 6.74 5.40 6.37 7.30 5.32 5.10 -0.16%
NAPS 0.7817 0.714 0.6473 0.6052 0.5613 0.5163 0.4764 8.59%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.01 38.98 35.07 44.39 42.84 35.30 34.51 3.32%
EPS 14.39 13.64 11.37 12.91 14.12 10.91 10.91 4.71%
DPS 5.05 6.74 5.40 6.37 7.29 5.32 5.10 -0.16%
NAPS 0.7811 0.7135 0.6468 0.6048 0.5609 0.5159 0.4761 8.59%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.86 4.13 3.80 3.81 4.39 4.24 3.05 -
P/RPS 9.18 10.59 10.83 8.58 10.24 12.00 8.83 0.64%
P/EPS 26.81 30.26 33.40 29.49 31.06 38.83 27.93 -0.67%
EY 3.73 3.31 2.99 3.39 3.22 2.58 3.58 0.68%
DY 1.31 1.63 1.42 1.67 1.66 1.25 1.67 -3.96%
P/NAPS 4.94 5.78 5.87 6.30 7.82 8.21 6.40 -4.21%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 05/11/19 09/11/18 10/11/17 10/11/16 13/11/15 06/11/14 -
Price 4.30 4.36 3.77 3.67 4.25 4.32 2.90 -
P/RPS 10.23 11.18 10.74 8.26 9.91 12.23 8.40 3.33%
P/EPS 29.86 31.94 33.14 28.41 30.07 39.57 26.55 1.97%
EY 3.35 3.13 3.02 3.52 3.33 2.53 3.77 -1.94%
DY 1.17 1.55 1.43 1.74 1.72 1.23 1.76 -6.57%
P/NAPS 5.50 6.11 5.82 6.06 7.57 8.37 6.09 -1.68%

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