[WPRTS] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.1%
YoY- -2.19%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,841,170 1,782,890 1,748,085 1,705,207 1,644,789 1,614,694 1,770,638 2.63%
PBT 790,025 773,809 809,643 780,493 723,289 701,217 652,804 13.55%
Tax -186,227 -182,913 -198,644 -186,408 -173,709 -167,743 -53,891 128.39%
NP 603,798 590,896 610,999 594,085 549,580 533,474 598,913 0.54%
-
NP to SH 603,798 590,896 610,999 594,085 549,580 533,474 598,913 0.54%
-
Tax Rate 23.57% 23.64% 24.53% 23.88% 24.02% 23.92% 8.26% -
Total Cost 1,237,372 1,191,994 1,137,086 1,111,122 1,095,209 1,081,220 1,171,725 3.69%
-
Net Worth 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 8.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 443,299 443,299 445,686 445,686 399,993 399,993 455,234 -1.75%
Div Payout % 73.42% 75.02% 72.94% 75.02% 72.78% 74.98% 76.01% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 2,207,293 8.63%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 32.79% 33.14% 34.95% 34.84% 33.41% 33.04% 33.82% -
ROE 24.16% 23.08% 25.10% 23.71% 23.49% 22.09% 27.13% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.99 52.28 51.26 50.01 48.23 47.35 51.92 2.63%
EPS 17.71 17.33 17.92 17.42 16.12 15.64 17.56 0.56%
DPS 13.00 13.00 13.07 13.07 11.73 11.73 13.35 -1.75%
NAPS 0.733 0.7508 0.714 0.7347 0.686 0.7082 0.6473 8.63%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.99 52.28 51.26 50.01 48.23 47.35 51.92 2.63%
EPS 17.71 17.33 17.92 17.42 16.12 15.64 17.56 0.56%
DPS 13.00 13.00 13.07 13.07 11.73 11.73 13.35 -1.75%
NAPS 0.733 0.7508 0.714 0.7347 0.686 0.7082 0.6473 8.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.38 4.21 4.13 3.94 3.76 3.62 3.80 -
P/RPS 6.26 8.05 8.06 7.88 7.80 7.64 7.32 -9.89%
P/EPS 19.09 24.30 23.05 22.62 23.33 23.14 21.64 -8.01%
EY 5.24 4.12 4.34 4.42 4.29 4.32 4.62 8.74%
DY 3.85 3.09 3.16 3.32 3.12 3.24 3.51 6.35%
P/NAPS 4.61 5.61 5.78 5.36 5.48 5.11 5.87 -14.86%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 30/01/19 09/11/18 -
Price 3.65 3.91 4.35 3.89 3.79 3.70 3.77 -
P/RPS 6.76 7.48 8.49 7.78 7.86 7.81 7.26 -4.64%
P/EPS 20.61 22.56 24.28 22.33 23.52 23.65 21.47 -2.68%
EY 4.85 4.43 4.12 4.48 4.25 4.23 4.66 2.69%
DY 3.56 3.32 3.00 3.36 3.09 3.17 3.54 0.37%
P/NAPS 4.98 5.21 6.09 5.29 5.52 5.22 5.82 -9.86%

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