[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -81.0%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,614,694 1,196,679 779,127 385,092 2,088,608 1,514,649 1,022,372 35.50%
PBT 701,217 507,369 325,208 163,604 676,882 531,447 353,506 57.67%
Tax -167,743 -119,437 -79,598 -39,806 -25,371 -90,917 -63,797 90.16%
NP 533,474 387,932 245,610 123,798 651,511 440,530 289,709 50.06%
-
NP to SH 533,474 387,932 245,610 123,798 651,511 440,530 289,709 50.06%
-
Tax Rate 23.92% 23.54% 24.48% 24.33% 3.75% 17.11% 18.05% -
Total Cost 1,081,220 808,747 533,517 261,294 1,437,097 1,074,119 732,663 29.52%
-
Net Worth 2,414,961 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 8.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 399,992 184,140 184,140 - 488,311 217,216 217,216 50.06%
Div Payout % 74.98% 47.47% 74.97% - 74.95% 49.31% 74.98% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,414,961 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 8.69%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 33.04% 32.42% 31.52% 32.15% 31.19% 29.08% 28.34% -
ROE 22.09% 17.58% 10.92% 5.82% 28.64% 21.35% 13.60% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 47.35 35.09 22.85 11.29 61.25 44.42 29.98 35.50%
EPS 15.64 11.38 7.20 3.63 19.11 12.92 8.50 49.99%
DPS 11.73 5.40 5.40 0.00 14.32 6.37 6.37 50.06%
NAPS 0.7082 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 8.69%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 47.35 35.09 22.85 11.29 61.25 44.42 29.98 35.50%
EPS 15.64 11.38 7.20 3.63 19.11 12.92 8.50 49.99%
DPS 11.73 5.40 5.40 0.00 14.32 6.37 6.37 50.06%
NAPS 0.7082 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 8.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.62 3.80 3.39 3.59 3.70 3.81 3.64 -
P/RPS 7.64 10.83 14.84 31.79 6.04 8.58 12.14 -26.50%
P/EPS 23.14 33.40 47.07 98.89 19.37 29.49 42.84 -33.60%
EY 4.32 2.99 2.12 1.01 5.16 3.39 2.33 50.75%
DY 3.24 1.42 1.59 0.00 3.87 1.67 1.75 50.60%
P/NAPS 5.11 5.87 5.14 5.75 5.55 6.30 5.83 -8.39%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 30/01/19 09/11/18 25/07/18 25/04/18 08/02/18 10/11/17 20/07/17 -
Price 3.79 3.77 3.40 3.33 3.54 3.67 3.66 -
P/RPS 8.00 10.74 14.88 29.49 5.78 8.26 12.21 -24.50%
P/EPS 24.23 33.14 47.20 91.72 18.53 28.41 43.08 -31.79%
EY 4.13 3.02 2.12 1.09 5.40 3.52 2.32 46.72%
DY 3.09 1.43 1.59 0.00 4.05 1.74 1.74 46.49%
P/NAPS 5.35 5.82 5.15 5.34 5.31 6.06 5.86 -5.87%

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