[WPRTS] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 9.44%
YoY- 24.68%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,893,868 1,782,890 1,773,426 1,739,280 1,660,748 1,614,694 1,595,572 12.09%
PBT 807,568 773,809 821,060 808,968 742,704 701,217 676,492 12.52%
Tax -196,344 -182,913 -200,450 -196,526 -183,088 -167,743 -159,249 14.96%
NP 611,224 590,896 620,609 612,442 559,616 533,474 517,242 11.76%
-
NP to SH 611,224 590,896 620,609 612,442 559,616 533,474 517,242 11.76%
-
Tax Rate 24.31% 23.64% 24.41% 24.29% 24.65% 23.92% 23.54% -
Total Cost 1,282,644 1,191,994 1,152,817 1,126,838 1,101,132 1,081,220 1,078,329 12.25%
-
Net Worth 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 8.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 443,300 306,445 459,667 - 399,992 245,520 -
Div Payout % - 75.02% 49.38% 75.05% - 74.98% 47.47% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 8.63%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 32.27% 33.14% 34.99% 35.21% 33.70% 33.04% 32.42% -
ROE 24.45% 23.08% 25.49% 24.45% 23.92% 22.09% 23.43% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 55.54 52.28 52.01 51.01 48.70 47.35 46.79 12.09%
EPS 17.92 17.33 18.20 17.96 16.40 15.64 15.17 11.73%
DPS 0.00 13.00 8.99 13.48 0.00 11.73 7.20 -
NAPS 0.733 0.7508 0.714 0.7347 0.686 0.7082 0.6473 8.63%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 55.50 52.25 51.97 50.97 48.67 47.32 46.76 12.09%
EPS 17.91 17.32 18.19 17.95 16.40 15.63 15.16 11.74%
DPS 0.00 12.99 8.98 13.47 0.00 11.72 7.19 -
NAPS 0.7325 0.7503 0.7135 0.7342 0.6855 0.7077 0.6468 8.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.38 4.21 4.13 3.94 3.76 3.62 3.80 -
P/RPS 6.09 8.05 7.94 7.72 7.72 7.64 8.12 -17.43%
P/EPS 18.86 24.30 22.69 21.94 22.91 23.14 25.05 -17.22%
EY 5.30 4.12 4.41 4.56 4.36 4.32 3.99 20.81%
DY 0.00 3.09 2.18 3.42 0.00 3.24 1.89 -
P/NAPS 4.61 5.61 5.78 5.36 5.48 5.11 5.87 -14.86%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 30/01/19 09/11/18 -
Price 3.65 3.91 4.36 3.95 3.79 3.79 3.77 -
P/RPS 6.57 7.48 8.38 7.74 7.78 8.00 8.06 -12.72%
P/EPS 20.36 22.56 23.96 21.99 23.09 24.23 24.85 -12.43%
EY 4.91 4.43 4.17 4.55 4.33 4.13 4.02 14.24%
DY 0.00 3.32 2.06 3.41 0.00 3.09 1.91 -
P/NAPS 4.98 5.21 6.11 5.38 5.52 5.35 5.82 -9.86%

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