Highlights

[WPRTS] YoY Quarter Result on 2018-12-31 [#4]

Stock [WPRTS]: WESTPORTS HOLDINGS BHD
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


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 418,015 573,959 573,263 477,006 384,487 502,632 477,235 -2.18%
  YoY % -27.17% 0.12% 20.18% 24.06% -23.51% 5.32% -
  Horiz. % 87.59% 120.27% 120.12% 99.95% 80.57% 105.32% 100.00%
PBT 193,848 145,435 174,183 166,164 142,168 131,497 107,901 10.25%
  YoY % 33.29% -16.50% 4.83% 16.88% 8.12% 21.87% -
  Horiz. % 179.65% 134.79% 161.43% 154.00% 131.76% 121.87% 100.00%
Tax -48,306 65,546 -19,185 -33,619 -2,367 -322 2,175 -
  YoY % -173.70% 441.65% 42.93% -1,320.32% -635.09% -114.80% -
  Horiz. % -2,220.97% 3,013.61% -882.07% -1,545.70% -108.83% -14.80% 100.00%
NP 145,542 210,981 154,998 132,545 139,801 131,175 110,076 4.76%
  YoY % -31.02% 36.12% 16.94% -5.19% 6.58% 19.17% -
  Horiz. % 132.22% 191.67% 140.81% 120.41% 127.00% 119.17% 100.00%
NP to SH 145,542 210,981 154,998 132,545 139,801 131,175 110,076 4.76%
  YoY % -31.02% 36.12% 16.94% -5.19% 6.58% 19.17% -
  Horiz. % 132.22% 191.67% 140.81% 120.41% 127.00% 119.17% 100.00%
Tax Rate 24.92 % -45.07 % 11.01 % 20.23 % 1.66 % 0.24 % -2.02 % -
  YoY % 155.29% -509.36% -45.58% 1,118.67% 591.67% 111.88% -
  Horiz. % -1,233.66% 2,231.19% -545.05% -1,001.49% -82.18% -11.88% 100.00%
Total Cost 272,473 362,978 418,265 344,461 244,686 371,457 367,159 -4.85%
  YoY % -24.93% -13.22% 21.43% 40.78% -34.13% 1.17% -
  Horiz. % 74.21% 98.86% 113.92% 93.82% 66.64% 101.17% 100.00%
Net Worth 2,414,961 2,274,811 2,068,847 1,898,005 1,764,334 1,604,064 1,487,675 8.41%
  YoY % 6.16% 9.96% 9.00% 7.58% 9.99% 7.82% -
  Horiz. % 162.33% 152.91% 139.07% 127.58% 118.60% 107.82% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 215,852 271,094 228,469 197,098 209,715 178,001 - -
  YoY % -20.38% 18.66% 15.92% -6.02% 17.82% 0.00% -
  Horiz. % 121.26% 152.30% 128.35% 110.73% 117.82% 100.00% -
Div Payout % 148.31 % 128.49 % 147.40 % 148.70 % 150.01 % 135.70 % - % -
  YoY % 15.43% -12.83% -0.87% -0.87% 10.55% 0.00% -
  Horiz. % 109.29% 94.69% 108.62% 109.58% 110.55% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,414,961 2,274,811 2,068,847 1,898,005 1,764,334 1,604,064 1,487,675 8.41%
  YoY % 6.16% 9.96% 9.00% 7.58% 9.99% 7.82% -
  Horiz. % 162.33% 152.91% 139.07% 127.58% 118.60% 107.82% 100.00%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 2,999,345 2.16%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 13.69% -
  Horiz. % 113.69% 113.69% 113.69% 113.69% 113.69% 113.69% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 34.82 % 36.76 % 27.04 % 27.79 % 36.36 % 26.10 % 23.07 % 7.10%
  YoY % -5.28% 35.95% -2.70% -23.57% 39.31% 13.13% -
  Horiz. % 150.93% 159.34% 117.21% 120.46% 157.61% 113.13% 100.00%
ROE 6.03 % 9.27 % 7.49 % 6.98 % 7.92 % 8.18 % 7.40 % -3.35%
  YoY % -34.95% 23.77% 7.31% -11.87% -3.18% 10.54% -
  Horiz. % 81.49% 125.27% 101.22% 94.32% 107.03% 110.54% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.26 16.83 16.81 13.99 11.28 14.74 15.91 -4.25%
  YoY % -27.15% 0.12% 20.16% 24.02% -23.47% -7.35% -
  Horiz. % 77.06% 105.78% 105.66% 87.93% 70.90% 92.65% 100.00%
EPS 4.27 6.19 4.55 3.89 4.10 3.85 3.67 2.55%
  YoY % -31.02% 36.04% 16.97% -5.12% 6.49% 4.90% -
  Horiz. % 116.35% 168.66% 123.98% 105.99% 111.72% 104.90% 100.00%
DPS 6.33 7.95 6.70 5.78 6.15 5.22 0.00 -
  YoY % -20.38% 18.66% 15.92% -6.02% 17.82% 0.00% -
  Horiz. % 121.26% 152.30% 128.35% 110.73% 117.82% 100.00% -
NAPS 0.7082 0.6671 0.6067 0.5566 0.5174 0.4704 0.4960 6.11%
  YoY % 6.16% 9.96% 9.00% 7.58% 9.99% -5.16% -
  Horiz. % 142.78% 134.50% 122.32% 112.22% 104.31% 94.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,412,100
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 12.26 16.83 16.81 13.99 11.28 14.74 14.00 -2.19%
  YoY % -27.15% 0.12% 20.16% 24.02% -23.47% 5.29% -
  Horiz. % 87.57% 120.21% 120.07% 99.93% 80.57% 105.29% 100.00%
EPS 4.27 6.19 4.55 3.89 4.10 3.85 3.23 4.76%
  YoY % -31.02% 36.04% 16.97% -5.12% 6.49% 19.20% -
  Horiz. % 132.20% 191.64% 140.87% 120.43% 126.93% 119.20% 100.00%
DPS 6.33 7.95 6.70 5.78 6.15 5.22 0.00 -
  YoY % -20.38% 18.66% 15.92% -6.02% 17.82% 0.00% -
  Horiz. % 121.26% 152.30% 128.35% 110.73% 117.82% 100.00% -
NAPS 0.7082 0.6671 0.6067 0.5566 0.5174 0.4704 0.4363 8.40%
  YoY % 6.16% 9.96% 9.00% 7.58% 9.99% 7.82% -
  Horiz. % 162.32% 152.90% 139.06% 127.57% 118.59% 107.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 3.6200 3.7000 4.3000 4.1200 3.3600 2.5300 0.0000 -
P/RPS 29.53 21.98 25.58 29.45 29.80 17.16 0.00 -
  YoY % 34.35% -14.07% -13.14% -1.17% 73.66% 0.00% -
  Horiz. % 172.09% 128.09% 149.07% 171.62% 173.66% 100.00% -
P/EPS 84.82 59.80 94.60 106.00 81.96 65.77 0.00 -
  YoY % 41.84% -36.79% -10.75% 29.33% 24.62% 0.00% -
  Horiz. % 128.96% 90.92% 143.83% 161.17% 124.62% 100.00% -
EY 1.18 1.67 1.06 0.94 1.22 1.52 0.00 -
  YoY % -29.34% 57.55% 12.77% -22.95% -19.74% 0.00% -
  Horiz. % 77.63% 109.87% 69.74% 61.84% 80.26% 100.00% -
DY 1.75 2.15 1.56 1.40 1.83 2.06 0.00 -
  YoY % -18.60% 37.82% 11.43% -23.50% -11.17% 0.00% -
  Horiz. % 84.95% 104.37% 75.73% 67.96% 88.83% 100.00% -
P/NAPS 5.11 5.55 7.09 7.40 6.49 5.38 0.00 -
  YoY % -7.93% -21.72% -4.19% 14.02% 20.63% 0.00% -
  Horiz. % 94.98% 103.16% 131.78% 137.55% 120.63% 100.00% -
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/01/19 08/02/18 10/02/17 03/02/16 11/02/15 13/02/14 - -
Price 3.7900 3.5400 4.1300 3.9500 3.5000 2.5100 0.0000 -
P/RPS 30.92 21.03 24.57 28.24 31.04 17.03 0.00 -
  YoY % 47.03% -14.41% -13.00% -9.02% 82.27% 0.00% -
  Horiz. % 181.56% 123.49% 144.27% 165.83% 182.27% 100.00% -
P/EPS 88.80 57.22 90.86 101.62 85.37 65.25 0.00 -
  YoY % 55.19% -37.02% -10.59% 19.03% 30.84% 0.00% -
  Horiz. % 136.09% 87.69% 139.25% 155.74% 130.84% 100.00% -
EY 1.13 1.75 1.10 0.98 1.17 1.53 0.00 -
  YoY % -35.43% 59.09% 12.24% -16.24% -23.53% 0.00% -
  Horiz. % 73.86% 114.38% 71.90% 64.05% 76.47% 100.00% -
DY 1.67 2.25 1.62 1.46 1.76 2.08 0.00 -
  YoY % -25.78% 38.89% 10.96% -17.05% -15.38% 0.00% -
  Horiz. % 80.29% 108.17% 77.88% 70.19% 84.62% 100.00% -
P/NAPS 5.35 5.31 6.81 7.10 6.76 5.34 0.00 -
  YoY % 0.75% -22.03% -4.08% 5.03% 26.59% 0.00% -
  Horiz. % 100.19% 99.44% 127.53% 132.96% 126.59% 100.00% -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

296  385  521  1003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.26-0.005 
 HIBISCS 1.11+0.05 
 MYEG 1.37+0.07 
 SAPNRG-WA 0.14-0.005 
 DYNACIA 0.095-0.005 
 HSI-C5D 0.345+0.03 
 DAYANG 1.32-0.07 
 HSI-C3V 0.055+0.02 
 ORION 0.215+0.015 
 SAPNRG 0.34-0.01 
Partners & Brokers