[WPRTS] QoQ Cumulative 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- 52.0%
YoY- 19.98%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 905,069 473,467 1,782,890 1,330,070 869,640 415,187 1,614,694 -32.04%
PBT 376,606 201,892 773,809 615,795 404,484 185,676 701,217 -33.95%
Tax -89,460 -49,086 -182,913 -150,338 -98,263 -45,772 -167,743 -34.26%
NP 287,146 152,806 590,896 465,457 306,221 139,904 533,474 -33.85%
-
NP to SH 287,146 152,806 590,896 465,457 306,221 139,904 533,474 -33.85%
-
Tax Rate 23.75% 24.31% 23.64% 24.41% 24.29% 24.65% 23.92% -
Total Cost 617,923 320,661 1,191,994 864,613 563,419 275,283 1,081,220 -31.15%
-
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 172,205 - 443,300 229,833 229,833 - 399,992 -43.01%
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 10.90% 6.11% 23.08% 19.12% 12.22% 5.98% 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 26.54 13.88 52.28 39.00 25.50 12.18 47.35 -32.04%
EPS 8.42 4.48 17.33 13.65 8.98 4.10 15.64 -33.84%
DPS 5.05 0.00 13.00 6.74 6.74 0.00 11.73 -43.01%
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 26.52 13.87 52.25 38.98 25.48 12.17 47.32 -32.04%
EPS 8.41 4.48 17.32 13.64 8.97 4.10 15.63 -33.87%
DPS 5.05 0.00 12.99 6.74 6.74 0.00 11.72 -42.98%
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 14.32 24.34 8.05 10.59 15.45 30.88 7.64 52.07%
P/EPS 45.13 75.43 24.30 30.26 43.87 91.65 23.14 56.16%
EY 2.22 1.33 4.12 3.31 2.28 1.09 4.32 -35.86%
DY 1.33 0.00 3.09 1.63 1.71 0.00 3.24 -44.79%
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 13.75 26.29 7.48 11.18 15.49 31.13 8.00 43.53%
P/EPS 43.35 81.45 22.56 31.94 43.99 92.38 24.23 47.42%
EY 2.31 1.23 4.43 3.13 2.27 1.08 4.13 -32.13%
DY 1.38 0.00 3.32 1.55 1.71 0.00 3.09 -41.60%
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