[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
07-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 26.95%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,433,428 905,069 473,467 1,782,890 1,330,070 869,640 415,187 127.91%
PBT 646,884 376,606 201,892 773,809 615,795 404,484 185,676 129.29%
Tax -155,889 -89,460 -49,086 -182,913 -150,338 -98,263 -45,772 125.86%
NP 490,995 287,146 152,806 590,896 465,457 306,221 139,904 130.41%
-
NP to SH 490,995 287,146 152,806 590,896 465,457 306,221 139,904 130.41%
-
Tax Rate 24.10% 23.75% 24.31% 23.64% 24.41% 24.29% 24.65% -
Total Cost 942,433 617,923 320,661 1,191,994 864,613 563,419 275,283 126.64%
-
Net Worth 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 9.07%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 172,205 172,205 - 443,300 229,833 229,833 - -
Div Payout % 35.07% 59.97% - 75.02% 49.38% 75.05% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 9.07%
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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 34.25% 31.73% 32.27% 33.14% 34.99% 35.21% 33.70% -
ROE 18.42% 10.90% 6.11% 23.08% 19.12% 12.22% 5.98% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.04 26.54 13.88 52.28 39.00 25.50 12.18 127.87%
EPS 14.40 8.42 4.48 17.33 13.65 8.98 4.10 130.52%
DPS 5.05 5.05 0.00 13.00 6.74 6.74 0.00 -
NAPS 0.7817 0.7724 0.733 0.7508 0.714 0.7347 0.686 9.07%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.01 26.52 13.87 52.25 38.98 25.48 12.17 127.89%
EPS 14.39 8.41 4.48 17.32 13.64 8.97 4.10 130.42%
DPS 5.05 5.05 0.00 12.99 6.74 6.74 0.00 -
NAPS 0.7811 0.7718 0.7325 0.7503 0.7135 0.7342 0.6855 9.06%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.86 3.80 3.38 4.21 4.13 3.94 3.76 -
P/RPS 9.18 14.32 24.34 8.05 10.59 15.45 30.88 -55.35%
P/EPS 26.81 45.13 75.43 24.30 30.26 43.87 91.65 -55.83%
EY 3.73 2.22 1.33 4.12 3.31 2.28 1.09 126.57%
DY 1.31 1.33 0.00 3.09 1.63 1.71 0.00 -
P/NAPS 4.94 4.92 4.61 5.61 5.78 5.36 5.48 -6.66%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/07/20 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 -
Price 4.30 3.65 3.65 3.91 4.36 3.95 3.79 -
P/RPS 10.23 13.75 26.29 7.48 11.18 15.49 31.13 -52.28%
P/EPS 29.86 43.35 81.45 22.56 31.94 43.99 92.38 -52.80%
EY 3.35 2.31 1.23 4.43 3.13 2.27 1.08 112.25%
DY 1.17 1.38 0.00 3.32 1.55 1.71 0.00 -
P/NAPS 5.50 4.73 4.98 5.21 6.11 5.38 5.52 -0.24%

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