[WPRTS] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 5.3%
YoY- -11.94%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,024,169 1,911,237 1,773,426 1,595,572 2,019,532 1,949,002 1,606,369 3.92%
PBT 1,032,518 862,512 821,060 676,492 708,596 774,181 645,305 8.14%
Tax -252,057 -207,852 -200,450 -159,249 -121,222 -131,537 -148,880 9.16%
NP 780,461 654,660 620,609 517,242 587,373 642,644 496,425 7.82%
-
NP to SH 780,461 654,660 620,609 517,242 587,373 642,644 496,425 7.82%
-
Tax Rate 24.41% 24.10% 24.41% 23.54% 17.11% 16.99% 23.07% -
Total Cost 1,243,708 1,256,577 1,152,817 1,078,329 1,432,158 1,306,358 1,109,944 1.91%
-
Net Worth 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 8.68%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 386,466 229,606 306,445 245,520 289,622 331,906 241,882 8.11%
Div Payout % 49.52% 35.07% 49.38% 47.47% 49.31% 51.65% 48.72% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 8.68%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 38.56% 34.25% 34.99% 32.42% 29.08% 32.97% 30.90% -
ROE 26.88% 24.56% 25.49% 23.43% 28.46% 33.58% 28.20% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 59.36 56.05 52.01 46.79 59.22 57.16 47.11 3.92%
EPS 22.89 19.20 18.20 15.17 17.23 18.84 14.56 7.82%
DPS 11.33 6.73 8.99 7.20 8.49 9.73 7.09 8.11%
NAPS 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 0.5163 8.68%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 59.36 56.05 52.01 46.79 59.22 57.16 47.11 3.92%
EPS 22.89 19.20 18.20 15.17 17.23 18.84 14.56 7.82%
DPS 11.33 6.73 8.99 7.20 8.49 9.73 7.09 8.11%
NAPS 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 0.5163 8.68%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.50 3.86 4.13 3.80 3.81 4.39 4.24 -
P/RPS 7.58 6.89 7.94 8.12 6.43 7.68 9.00 -2.81%
P/EPS 19.66 20.11 22.69 25.05 22.12 23.29 29.13 -6.33%
EY 5.09 4.97 4.41 3.99 4.52 4.29 3.43 6.79%
DY 2.52 1.74 2.18 1.89 2.23 2.22 1.67 7.09%
P/NAPS 5.28 4.94 5.78 5.87 6.30 7.82 8.21 -7.08%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/10/21 26/11/20 05/11/19 09/11/18 10/11/17 10/11/16 13/11/15 -
Price 4.47 4.30 4.36 3.77 3.67 4.25 4.32 -
P/RPS 7.53 7.67 8.38 8.06 6.20 7.44 9.17 -3.22%
P/EPS 19.53 22.40 23.96 24.85 21.31 22.55 29.67 -6.72%
EY 5.12 4.46 4.17 4.02 4.69 4.43 3.37 7.21%
DY 2.54 1.57 2.06 1.91 2.31 2.29 1.64 7.55%
P/NAPS 5.25 5.50 6.11 5.82 6.06 7.57 8.37 -7.47%

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