[WPRTS] QoQ 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- -4.26%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
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 431,602 473,467 452,820 460,430 454,453 415,187 418,015 2.15%
PBT 174,714 201,892 158,014 211,311 218,808 185,676 193,848 -6.69%
Tax -40,374 -49,086 -32,575 -52,075 -52,491 -45,772 -48,306 -11.28%
NP 134,340 152,806 125,439 159,236 166,317 139,904 145,542 -5.20%
-
NP to SH 134,340 152,806 125,439 159,236 166,317 139,904 145,542 -5.20%
-
Tax Rate 23.11% 24.31% 20.62% 24.64% 23.99% 24.65% 24.92% -
Total Cost 297,262 320,661 327,381 301,194 288,136 275,283 272,473 5.98%
-
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 - 213,466 - 229,833 - 215,852 -13.99%
Div Payout % 128.19% - 170.18% - 138.19% - 148.31% -
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 31.13% 32.27% 27.70% 34.58% 36.60% 33.70% 34.82% -
ROE 5.10% 6.11% 4.90% 6.54% 6.64% 5.98% 6.03% -
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 12.66 13.88 13.28 13.50 13.33 12.18 12.26 2.16%
EPS 3.94 4.48 3.68 4.67 4.88 4.10 4.27 -5.22%
DPS 5.05 0.00 6.26 0.00 6.74 0.00 6.33 -13.99%
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 12.65 13.87 13.27 13.49 13.32 12.17 12.25 2.16%
EPS 3.94 4.48 3.68 4.67 4.87 4.10 4.26 -5.07%
DPS 5.05 0.00 6.26 0.00 6.74 0.00 6.33 -13.99%
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 30.02 24.34 31.70 30.59 29.56 30.88 29.53 1.10%
P/EPS 96.46 75.43 114.45 88.44 80.78 91.65 84.82 8.95%
EY 1.04 1.33 0.87 1.13 1.24 1.09 1.18 -8.08%
DY 1.33 0.00 1.49 0.00 1.71 0.00 1.75 -16.73%
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 28.84 26.29 29.44 32.29 29.64 31.13 30.92 -4.54%
P/EPS 92.65 81.45 106.29 93.37 80.99 92.38 88.80 2.87%
EY 1.08 1.23 0.94 1.07 1.23 1.08 1.13 -2.97%
DY 1.38 0.00 1.60 0.00 1.71 0.00 1.67 -11.95%
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