[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.33%
YoY- 19.98%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,810,138 1,893,868 1,782,890 1,773,426 1,739,280 1,660,748 1,614,694 7.92%
PBT 753,212 807,568 773,809 821,060 808,968 742,704 701,217 4.88%
Tax -178,920 -196,344 -182,913 -200,450 -196,526 -183,088 -167,743 4.39%
NP 574,292 611,224 590,896 620,609 612,442 559,616 533,474 5.04%
-
NP to SH 574,292 611,224 590,896 620,609 612,442 559,616 533,474 5.04%
-
Tax Rate 23.75% 24.31% 23.64% 24.41% 24.29% 24.65% 23.92% -
Total Cost 1,235,846 1,282,644 1,191,994 1,152,817 1,126,838 1,101,132 1,081,220 9.32%
-
Net Worth 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 5.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 344,410 - 443,300 306,445 459,667 - 399,992 -9.50%
Div Payout % 59.97% - 75.02% 49.38% 75.05% - 74.98% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 5.96%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 31.73% 32.27% 33.14% 34.99% 35.21% 33.70% 33.04% -
ROE 21.80% 24.45% 23.08% 25.49% 24.45% 23.92% 22.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.08 55.54 52.28 52.01 51.01 48.70 47.35 7.92%
EPS 16.84 17.92 17.33 18.20 17.96 16.40 15.64 5.05%
DPS 10.10 0.00 13.00 8.99 13.48 0.00 11.73 -9.50%
NAPS 0.7724 0.733 0.7508 0.714 0.7347 0.686 0.7082 5.96%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.04 55.50 52.25 51.97 50.97 48.67 47.32 7.91%
EPS 16.83 17.91 17.32 18.19 17.95 16.40 15.63 5.05%
DPS 10.09 0.00 12.99 8.98 13.47 0.00 11.72 -9.50%
NAPS 0.7718 0.7325 0.7503 0.7135 0.7342 0.6855 0.7077 5.95%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.80 3.38 4.21 4.13 3.94 3.76 3.62 -
P/RPS 7.16 6.09 8.05 7.94 7.72 7.72 7.64 -4.23%
P/EPS 22.56 18.86 24.30 22.69 21.94 22.91 23.14 -1.67%
EY 4.43 5.30 4.12 4.41 4.56 4.36 4.32 1.69%
DY 2.66 0.00 3.09 2.18 3.42 0.00 3.24 -12.33%
P/NAPS 4.92 4.61 5.61 5.78 5.36 5.48 5.11 -2.49%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/07/20 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 30/01/19 -
Price 3.65 3.65 3.91 4.36 3.95 3.79 3.79 -
P/RPS 6.88 6.57 7.48 8.38 7.74 7.78 8.00 -9.57%
P/EPS 21.67 20.36 22.56 23.96 21.99 23.09 24.23 -7.18%
EY 4.61 4.91 4.43 4.17 4.55 4.33 4.13 7.61%
DY 2.77 0.00 3.32 2.06 3.41 0.00 3.09 -7.03%
P/NAPS 4.73 4.98 5.21 6.11 5.38 5.52 5.35 -7.89%

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