[WPRTS] YoY Cumulative 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- 52.0%
YoY- 19.98%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,547,874 1,518,127 1,433,428 1,330,070 1,196,679 1,514,649 1,461,752 0.95%
PBT 692,674 774,389 646,884 615,795 507,369 531,447 580,636 2.98%
Tax -228,134 -189,043 -155,889 -150,338 -119,437 -90,917 -98,653 14.98%
NP 464,540 585,346 490,995 465,457 387,932 440,530 481,983 -0.61%
-
NP to SH 464,540 585,346 490,995 465,457 387,932 440,530 481,983 -0.61%
-
Tax Rate 32.94% 24.41% 24.10% 24.41% 23.54% 17.11% 16.99% -
Total Cost 1,083,334 932,781 942,433 864,613 808,747 1,074,119 979,769 1.68%
-
Net Worth 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 8.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 235,630 289,850 172,205 229,833 184,140 217,216 248,930 -0.91%
Div Payout % 50.72% 49.52% 35.07% 49.38% 47.47% 49.31% 51.65% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 8.00%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 30.01% 38.56% 34.25% 34.99% 32.42% 29.08% 32.97% -
ROE 15.28% 20.16% 18.42% 19.12% 17.58% 21.35% 25.18% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 45.39 44.52 42.04 39.00 35.09 44.42 42.87 0.95%
EPS 13.62 17.17 14.40 13.65 11.38 12.92 14.13 -0.61%
DPS 6.91 8.50 5.05 6.74 5.40 6.37 7.30 -0.91%
NAPS 0.8913 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 8.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 45.39 44.52 42.04 39.00 35.09 44.42 42.87 0.95%
EPS 13.62 17.17 14.40 13.65 11.38 12.92 14.13 -0.61%
DPS 6.91 8.50 5.05 6.74 5.40 6.37 7.30 -0.91%
NAPS 0.8913 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 8.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.06 4.50 3.86 4.13 3.80 3.81 4.39 -
P/RPS 6.74 10.11 9.18 10.59 10.83 8.58 10.24 -6.73%
P/EPS 22.46 26.22 26.81 30.26 33.40 29.49 31.06 -5.25%
EY 4.45 3.81 3.73 3.31 2.99 3.39 3.22 5.53%
DY 2.26 1.89 1.31 1.63 1.42 1.67 1.66 5.27%
P/NAPS 3.43 5.28 4.94 5.78 5.87 6.30 7.82 -12.82%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 04/11/22 29/10/21 26/11/20 05/11/19 09/11/18 10/11/17 10/11/16 -
Price 3.23 4.47 4.30 4.36 3.77 3.67 4.25 -
P/RPS 7.12 10.04 10.23 11.18 10.74 8.26 9.91 -5.35%
P/EPS 23.71 26.04 29.86 31.94 33.14 28.41 30.07 -3.88%
EY 4.22 3.84 3.35 3.13 3.02 3.52 3.33 4.02%
DY 2.14 1.90 1.17 1.55 1.43 1.74 1.72 3.70%
P/NAPS 3.62 5.25 5.50 6.11 5.82 6.06 7.57 -11.56%

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