[WPRTS] YoY 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,059,667 1,886,248 1,748,085 1,770,638 2,087,912 1,938,758 1,589,264 4.41%
PBT 992,572 804,898 809,643 652,804 705,630 746,800 626,148 7.97%
Tax -243,735 -188,464 -198,644 -53,891 -110,102 -132,272 -114,027 13.48%
NP 748,837 616,434 610,999 598,913 595,528 614,528 512,121 6.53%
-
NP to SH 748,837 616,434 610,999 598,913 595,528 614,528 512,121 6.53%
-
Tax Rate 24.56% 23.41% 24.53% 8.26% 15.60% 17.71% 18.21% -
Total Cost 1,310,830 1,269,814 1,137,086 1,171,725 1,492,384 1,324,230 1,077,143 3.32%
-
Net Worth 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 8.68%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 510,476 385,671 445,686 455,234 445,686 446,028 391,127 4.53%
Div Payout % 68.17% 62.56% 72.94% 76.01% 74.84% 72.58% 76.37% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 8.68%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 36.36% 32.68% 34.95% 33.82% 28.52% 31.70% 32.22% -
ROE 25.79% 23.13% 25.10% 27.13% 28.86% 32.11% 29.09% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 60.40 55.32 51.26 51.92 61.23 56.86 46.61 4.41%
EPS 21.96 18.08 17.92 17.56 17.46 18.02 15.02 6.52%
DPS 14.97 11.31 13.07 13.35 13.07 13.08 11.47 4.53%
NAPS 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 0.5163 8.68%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 60.40 55.32 51.26 51.92 61.23 56.86 46.61 4.41%
EPS 21.96 18.08 17.92 17.56 17.46 18.02 15.02 6.52%
DPS 14.97 11.31 13.07 13.35 13.07 13.08 11.47 4.53%
NAPS 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 0.5163 8.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.50 3.86 4.13 3.80 3.81 4.39 4.24 -
P/RPS 7.45 6.98 8.06 7.32 6.22 7.72 9.10 -3.27%
P/EPS 20.49 21.35 23.05 21.64 21.82 24.36 28.23 -5.19%
EY 4.88 4.68 4.34 4.62 4.58 4.11 3.54 5.49%
DY 3.33 2.93 3.16 3.51 3.43 2.98 2.71 3.49%
P/NAPS 5.28 4.94 5.78 5.87 6.30 7.82 8.21 -7.08%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/10/21 26/11/20 05/11/19 09/11/18 10/11/17 10/11/16 13/11/15 -
Price 4.47 4.25 4.35 3.77 3.67 4.25 4.32 -
P/RPS 7.40 7.68 8.49 7.26 5.99 7.48 9.27 -3.68%
P/EPS 20.36 23.51 24.28 21.47 21.01 23.58 28.77 -5.59%
EY 4.91 4.25 4.12 4.66 4.76 4.24 3.48 5.89%
DY 3.35 2.66 3.00 3.54 3.56 3.08 2.66 3.91%
P/NAPS 5.25 5.44 6.09 5.82 6.06 7.57 8.37 -7.47%

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