[WPRTS] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
30-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 2.26%
YoY- -31.02%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 460,430 454,453 415,187 418,015 417,552 394,035 385,092 12.63%
PBT 211,311 218,808 185,676 193,848 182,161 161,604 163,604 18.58%
Tax -52,075 -52,491 -45,772 -48,306 -39,839 -39,792 -39,806 19.59%
NP 159,236 166,317 139,904 145,542 142,322 121,812 123,798 18.25%
-
NP to SH 159,236 166,317 139,904 145,542 142,322 121,812 123,798 18.25%
-
Tax Rate 24.64% 23.99% 24.65% 24.92% 21.87% 24.62% 24.33% -
Total Cost 301,194 288,136 275,283 272,473 275,230 272,223 261,294 9.92%
-
Net Worth 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 2,127,498 9.40%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 229,833 - 215,852 - 184,140 - -
Div Payout % - 138.19% - 148.31% - 151.17% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 2,249,236 2,127,498 9.40%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 34.58% 36.60% 33.70% 34.82% 34.08% 30.91% 32.15% -
ROE 6.54% 6.64% 5.98% 6.03% 6.45% 5.42% 5.82% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.50 13.33 12.18 12.26 12.24 11.56 11.29 12.64%
EPS 4.67 4.88 4.10 4.27 4.17 3.57 3.63 18.26%
DPS 0.00 6.74 0.00 6.33 0.00 5.40 0.00 -
NAPS 0.714 0.7347 0.686 0.7082 0.6473 0.6596 0.6239 9.40%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.49 13.32 12.17 12.25 12.24 11.55 11.28 12.65%
EPS 4.67 4.87 4.10 4.26 4.17 3.57 3.63 18.26%
DPS 0.00 6.74 0.00 6.33 0.00 5.40 0.00 -
NAPS 0.7135 0.7342 0.6855 0.7077 0.6468 0.6591 0.6234 9.40%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 4.13 3.94 3.76 3.62 3.80 3.39 3.59 -
P/RPS 30.59 29.56 30.88 29.53 31.03 29.34 31.79 -2.53%
P/EPS 88.44 80.78 91.65 84.82 91.05 94.90 98.89 -7.16%
EY 1.13 1.24 1.09 1.18 1.10 1.05 1.01 7.76%
DY 0.00 1.71 0.00 1.75 0.00 1.59 0.00 -
P/NAPS 5.78 5.36 5.48 5.11 5.87 5.14 5.75 0.34%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 26/07/19 26/04/19 30/01/19 09/11/18 25/07/18 25/04/18 -
Price 4.36 3.95 3.79 3.79 3.77 3.40 3.33 -
P/RPS 32.29 29.64 31.13 30.92 30.79 29.42 29.49 6.22%
P/EPS 93.37 80.99 92.38 88.80 90.33 95.18 91.72 1.19%
EY 1.07 1.23 1.08 1.13 1.11 1.05 1.09 -1.22%
DY 0.00 1.71 0.00 1.67 0.00 1.59 0.00 -
P/NAPS 6.11 5.38 5.52 5.35 5.82 5.15 5.34 9.38%

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