[WPRTS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

10-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- 52.06%

YoY- -8.6%

Quarter Report

WHB 3Q2017 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	779,127	385,092	2,088,608	1,514,649	1,022,372	520,930	2,035,015	-47.36%
YoY %	102.32%	-81.56%	37.89%	48.15%	96.26%	-74.40%	-	-
Horiz. %	38.29%	18.92%	102.63%	74.43%	50.24%	25.60%	100.00%	-
PBT	325,208	163,604	676,882	531,447	353,506	179,082	754,819	-43.04%
YoY %	98.78%	-75.83%	27.37%	50.34%	97.40%	-76.27%	-	-
Horiz. %	43.08%	21.67%	89.67%	70.41%	46.83%	23.73%	100.00%	-
Tax	-79,598	-39,806	-25,371	-90,917	-63,797	-38,193	-117,838	-23.06%
YoY %	-99.96%	-56.90%	72.09%	-42.51%	-67.04%	67.59%	-	-
Horiz. %	67.55%	33.78%	21.53%	77.15%	54.14%	32.41%	100.00%	-
NP	245,610	123,798	651,511	440,530	289,709	140,889	636,981	-47.11%
YoY %	98.40%	-81.00%	47.89%	52.06%	105.63%	-77.88%	-	-
Horiz. %	38.56%	19.44%	102.28%	69.16%	45.48%	22.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	245,610	123,798	651,511	440,530	289,709	140,889	636,981	-47.11%
YoY %	98.40%	-81.00%	47.89%	52.06%	105.63%	-77.88%	-	-
Horiz. %	38.56%	19.44%	102.28%	69.16%	45.48%	22.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.48%	24.33%	3.75%	17.11%	18.05%	21.33%	15.61%	-
YoY %	0.62%	548.80%	-78.08%	-5.21%	-15.38%	36.64%	-	-
Horiz. %	156.82%	155.86%	24.02%	109.61%	115.63%	136.64%	100.00%	-
Total Cost	533,517	261,294	1,437,097	1,074,119	732,663	380,041	1,398,034	-47.48%
YoY %	104.18%	-81.82%	33.79%	46.60%	92.79%	-72.82%	-	-
Horiz. %	38.16%	18.69%	102.79%	76.83%	52.41%	27.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,249,236	2,127,498	2,274,811	2,063,731	2,130,227	1,981,209	2,068,847	5.74%
YoY %	5.72%	-6.48%	10.23%	-3.12%	7.52%	-4.24%	-	-
Horiz. %	108.72%	102.83%	109.96%	99.75%	102.97%	95.76%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	184,140	-	488,311	217,216	217,216	-	477,400	-47.10%
YoY %	0.00%	-	124.80%	0.00%	0.00%	-	-	-
Horiz. %	38.57%	-	102.29%	45.50%	45.50%	-	100.00%	-
Div Payout %	74.97%	-	74.95%	49.31%	74.98%	-	74.95%	-
YoY %	0.00%	-	52.00%	-34.24%	0.00%	-	-	-
Horiz. %	100.03%	-	100.00%	65.79%	100.04%	-	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	2,249,236	2,127,498	2,274,811	2,063,731	2,130,227	1,981,209	2,068,847	5.74%
YoY %	5.72%	-6.48%	10.23%	-3.12%	7.52%	-4.24%	-	-
Horiz. %	108.72%	102.83%	109.96%	99.75%	102.97%	95.76%	100.00%	-
NOSH	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	31.52%	32.15%	31.19%	29.08%	28.34%	27.05%	31.30%	-
YoY %	-1.96%	3.08%	7.26%	2.61%	4.77%	-13.58%	-	-
Horiz. %	100.70%	102.72%	99.65%	92.91%	90.54%	86.42%	100.00%	-
ROE	10.92%	5.82%	28.64%	21.35%	13.60%	7.11%	30.79%	-
YoY %	87.63%	-79.68%	34.15%	56.99%	91.28%	-76.91%	-	-
Horiz. %	35.47%	18.90%	93.02%	69.34%	44.17%	23.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	22.85	11.29	61.25	44.42	29.98	15.28	59.68	-47.36%
YoY %	102.39%	-81.57%	37.89%	48.17%	96.20%	-74.40%	-	-
Horiz. %	38.29%	18.92%	102.63%	74.43%	50.23%	25.60%	100.00%	-
EPS	7.20	3.63	19.11	12.92	8.50	4.13	18.68	-47.12%
YoY %	98.35%	-81.00%	47.91%	52.00%	105.81%	-77.89%	-	-
Horiz. %	38.54%	19.43%	102.30%	69.16%	45.50%	22.11%	100.00%	-
DPS	5.40	0.00	14.32	6.37	6.37	0.00	14.00	-47.10%
YoY %	0.00%	0.00%	124.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	38.57%	0.00%	102.29%	45.50%	45.50%	0.00%	100.00%	-
NAPS	0.6596	0.6239	0.6671	0.6052	0.6247	0.581	0.6067	5.74%
YoY %	5.72%	-6.48%	10.23%	-3.12%	7.52%	-4.24%	-	-
Horiz. %	108.72%	102.84%	109.96%	99.75%	102.97%	95.76%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	22.85	11.29	61.25	44.42	29.98	15.28	59.68	-47.36%
YoY %	102.39%	-81.57%	37.89%	48.17%	96.20%	-74.40%	-	-
Horiz. %	38.29%	18.92%	102.63%	74.43%	50.23%	25.60%	100.00%	-
EPS	7.20	3.63	19.11	12.92	8.50	4.13	18.68	-47.12%
YoY %	98.35%	-81.00%	47.91%	52.00%	105.81%	-77.89%	-	-
Horiz. %	38.54%	19.43%	102.30%	69.16%	45.50%	22.11%	100.00%	-
DPS	5.40	0.00	14.32	6.37	6.37	0.00	14.00	-47.10%
YoY %	0.00%	0.00%	124.80%	0.00%	0.00%	0.00%	-	-
Horiz. %	38.57%	0.00%	102.29%	45.50%	45.50%	0.00%	100.00%	-
NAPS	0.6596	0.6239	0.6671	0.6052	0.6247	0.581	0.6067	5.74%
YoY %	5.72%	-6.48%	10.23%	-3.12%	7.52%	-4.24%	-	-
Horiz. %	108.72%	102.84%	109.96%	99.75%	102.97%	95.76%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	3.39	3.59	3.70	3.81	3.64	4.05	4.30	-
P/RPS	14.84	31.79	6.04	8.58	12.14	26.51	7.21	62.02%
YoY %	-53.32%	426.32%	-29.60%	-29.32%	-54.21%	267.68%	-	-
Horiz. %	205.83%	440.92%	83.77%	119.00%	168.38%	367.68%	100.00%	-
P/EPS	47.07	98.89	19.37	29.49	42.84	98.02	23.02	61.31%
YoY %	-52.40%	410.53%	-34.32%	-31.16%	-56.29%	325.80%	-	-
Horiz. %	204.47%	429.58%	84.14%	128.11%	186.10%	425.80%	100.00%	-
EY	2.12	1.01	5.16	3.39	2.33	1.02	4.34	-38.05%
YoY %	109.90%	-80.43%	52.21%	45.49%	128.43%	-76.50%	-	-
Horiz. %	48.85%	23.27%	118.89%	78.11%	53.69%	23.50%	100.00%	-
DY	1.59	0.00	3.87	1.67	1.75	0.00	3.26	-38.12%
YoY %	0.00%	0.00%	131.74%	-4.57%	0.00%	0.00%	-	-
Horiz. %	48.77%	0.00%	118.71%	51.23%	53.68%	0.00%	100.00%	-
P/NAPS	5.14	5.75	5.55	6.30	5.83	6.97	7.09	-19.34%
YoY %	-10.61%	3.60%	-11.90%	8.06%	-16.36%	-1.69%	-	-
Horiz. %	72.50%	81.10%	78.28%	88.86%	82.23%	98.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	25/07/18	25/04/18	08/02/18	10/11/17	20/07/17	27/04/17	10/02/17	-
Price	3.40	3.33	3.54	3.67	3.66	4.04	4.13	-
P/RPS	14.88	29.49	5.78	8.26	12.21	26.45	6.92	66.82%
YoY %	-49.54%	410.21%	-30.02%	-32.35%	-53.84%	282.23%	-	-
Horiz. %	215.03%	426.16%	83.53%	119.36%	176.45%	382.23%	100.00%	-
P/EPS	47.20	91.72	18.53	28.41	43.08	97.78	22.11	66.02%
YoY %	-48.54%	394.98%	-34.78%	-34.05%	-55.94%	342.24%	-	-
Horiz. %	213.48%	414.83%	83.81%	128.49%	194.84%	442.24%	100.00%	-
EY	2.12	1.09	5.40	3.52	2.32	1.02	4.52	-39.71%
YoY %	94.50%	-79.81%	53.41%	51.72%	127.45%	-77.43%	-	-
Horiz. %	46.90%	24.12%	119.47%	77.88%	51.33%	22.57%	100.00%	-
DY	1.59	0.00	4.05	1.74	1.74	0.00	3.39	-39.71%
YoY %	0.00%	0.00%	132.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	46.90%	0.00%	119.47%	51.33%	51.33%	0.00%	100.00%	-
P/NAPS	5.15	5.34	5.31	6.06	5.86	6.95	6.81	-17.03%
YoY %	-3.56%	0.56%	-12.38%	3.41%	-15.68%	2.06%	-	-
Horiz. %	75.62%	78.41%	77.97%	88.99%	86.05%	102.06%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos