[WPRTS] QoQ 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- -3.87%
YoY- 13.01%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 452,820 460,430 454,453 415,187 418,015 417,552 394,035 9.68%
PBT 158,014 211,311 218,808 185,676 193,848 182,161 161,604 -1.48%
Tax -32,575 -52,075 -52,491 -45,772 -48,306 -39,839 -39,792 -12.45%
NP 125,439 159,236 166,317 139,904 145,542 142,322 121,812 1.96%
-
NP to SH 125,439 159,236 166,317 139,904 145,542 142,322 121,812 1.96%
-
Tax Rate 20.62% 24.64% 23.99% 24.65% 24.92% 21.87% 24.62% -
Total Cost 327,381 301,194 288,136 275,283 272,473 275,230 272,223 13.05%
-
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 213,466 - 229,833 - 215,852 - 184,140 10.32%
Div Payout % 170.18% - 138.19% - 148.31% - 151.17% -
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 27.70% 34.58% 36.60% 33.70% 34.82% 34.08% 30.91% -
ROE 4.90% 6.54% 6.64% 5.98% 6.03% 6.45% 5.42% -
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 13.28 13.50 13.33 12.18 12.26 12.24 11.56 9.66%
EPS 3.68 4.67 4.88 4.10 4.27 4.17 3.57 2.03%
DPS 6.26 0.00 6.74 0.00 6.33 0.00 5.40 10.32%
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 13.28 13.50 13.33 12.18 12.26 12.24 11.56 9.66%
EPS 3.68 4.67 4.88 4.10 4.27 4.17 3.57 2.03%
DPS 6.26 0.00 6.74 0.00 6.33 0.00 5.40 10.32%
NAPS 0.7508 0.714 0.7347 0.686 0.7082 0.6473 0.6596 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 31.70 30.59 29.56 30.88 29.53 31.03 29.34 5.27%
P/EPS 114.45 88.44 80.78 91.65 84.82 91.05 94.90 13.26%
EY 0.87 1.13 1.24 1.09 1.18 1.10 1.05 -11.75%
DY 1.49 0.00 1.71 0.00 1.75 0.00 1.59 -4.22%
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 29.44 32.29 29.64 31.13 30.92 30.79 29.42 0.04%
P/EPS 106.29 93.37 80.99 92.38 88.80 90.33 95.18 7.61%
EY 0.94 1.07 1.23 1.08 1.13 1.11 1.05 -7.09%
DY 1.60 0.00 1.71 0.00 1.67 0.00 1.59 0.41%
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