[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -73.77%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,782,890 1,330,070 869,640 415,187 1,614,694 1,196,679 779,127 73.38%
PBT 773,809 615,795 404,484 185,676 701,217 507,369 325,208 77.94%
Tax -182,913 -150,338 -98,263 -45,772 -167,743 -119,437 -79,598 73.87%
NP 590,896 465,457 306,221 139,904 533,474 387,932 245,610 79.25%
-
NP to SH 590,896 465,457 306,221 139,904 533,474 387,932 245,610 79.25%
-
Tax Rate 23.64% 24.41% 24.29% 24.65% 23.92% 23.54% 24.48% -
Total Cost 1,191,994 864,613 563,419 275,283 1,081,220 808,747 533,517 70.65%
-
Net Worth 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 8.99%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 443,300 229,833 229,833 - 399,992 184,140 184,140 79.33%
Div Payout % 75.02% 49.38% 75.05% - 74.98% 47.47% 74.97% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 8.99%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 33.14% 34.99% 35.21% 33.70% 33.04% 32.42% 31.52% -
ROE 23.08% 19.12% 12.22% 5.98% 22.09% 17.58% 10.92% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.28 39.00 25.50 12.18 47.35 35.09 22.85 73.37%
EPS 17.33 13.65 8.98 4.10 15.64 11.38 7.20 79.31%
DPS 13.00 6.74 6.74 0.00 11.73 5.40 5.40 79.33%
NAPS 0.7508 0.714 0.7347 0.686 0.7082 0.6473 0.6596 8.99%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 52.25 38.98 25.48 12.17 47.32 35.07 22.83 73.40%
EPS 17.32 13.64 8.97 4.10 15.63 11.37 7.20 79.24%
DPS 12.99 6.74 6.74 0.00 11.72 5.40 5.40 79.24%
NAPS 0.7503 0.7135 0.7342 0.6855 0.7077 0.6468 0.6591 8.99%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.21 4.13 3.94 3.76 3.62 3.80 3.39 -
P/RPS 8.05 10.59 15.45 30.88 7.64 10.83 14.84 -33.41%
P/EPS 24.30 30.26 43.87 91.65 23.14 33.40 47.07 -35.56%
EY 4.12 3.31 2.28 1.09 4.32 2.99 2.12 55.54%
DY 3.09 1.63 1.71 0.00 3.24 1.42 1.59 55.54%
P/NAPS 5.61 5.78 5.36 5.48 5.11 5.87 5.14 5.98%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 07/02/20 05/11/19 26/07/19 26/04/19 30/01/19 09/11/18 25/07/18 -
Price 3.91 4.36 3.95 3.79 3.79 3.77 3.40 -
P/RPS 7.48 11.18 15.49 31.13 8.00 10.74 14.88 -36.69%
P/EPS 22.56 31.94 43.99 92.38 24.23 33.14 47.20 -38.78%
EY 4.43 3.13 2.27 1.08 4.13 3.02 2.12 63.22%
DY 3.32 1.55 1.71 0.00 3.09 1.43 1.59 63.14%
P/NAPS 5.21 6.11 5.38 5.52 5.35 5.82 5.15 0.77%

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