[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

27-Apr-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -77.88%

YoY- -17.65%

Quarter Report

WHB - Quarterly Report - Q1FY17.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	2,088,608	1,514,649	1,022,372	520,930	2,035,015	1,461,752	987,341	64.56%
YoY %	37.89%	48.15%	96.26%	-74.40%	39.22%	48.05%	-	-
Horiz. %	211.54%	153.41%	103.55%	52.76%	206.11%	148.05%	100.00%	-
PBT	676,882	531,447	353,506	179,082	754,819	580,636	402,985	41.16%
YoY %	27.37%	50.34%	97.40%	-76.27%	30.00%	44.08%	-	-
Horiz. %	167.97%	131.88%	87.72%	44.44%	187.31%	144.08%	100.00%	-
Tax	-25,371	-90,917	-63,797	-38,193	-117,838	-98,653	-72,035	-50.03%
YoY %	72.09%	-42.51%	-67.04%	67.59%	-19.45%	-36.95%	-	-
Horiz. %	35.22%	126.21%	88.56%	53.02%	163.58%	136.95%	100.00%	-
NP	651,511	440,530	289,709	140,889	636,981	481,983	330,950	56.88%
YoY %	47.89%	52.06%	105.63%	-77.88%	32.16%	45.64%	-	-
Horiz. %	196.86%	133.11%	87.54%	42.57%	192.47%	145.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	651,511	440,530	289,709	140,889	636,981	481,983	330,950	56.88%
YoY %	47.89%	52.06%	105.63%	-77.88%	32.16%	45.64%	-	-
Horiz. %	196.86%	133.11%	87.54%	42.57%	192.47%	145.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.75%	17.11%	18.05%	21.33%	15.61%	16.99%	17.88%	-
YoY %	-78.08%	-5.21%	-15.38%	36.64%	-8.12%	-4.98%	-	-
Horiz. %	20.97%	95.69%	100.95%	119.30%	87.30%	95.02%	100.00%	-
Total Cost	1,437,097	1,074,119	732,663	380,041	1,398,034	979,769	656,391	68.36%
YoY %	33.79%	46.60%	92.79%	-72.82%	42.69%	49.27%	-	-
Horiz. %	218.94%	163.64%	111.62%	57.90%	212.99%	149.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,274,811	2,063,731	2,130,227	1,981,209	2,068,847	1,914,032	2,011,899	8.50%
YoY %	10.23%	-3.12%	7.52%	-4.24%	8.09%	-4.86%	-	-
Horiz. %	113.07%	102.58%	105.88%	98.47%	102.83%	95.14%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	488,311	217,216	217,216	-	477,400	248,930	248,930	56.51%
YoY %	124.80%	0.00%	0.00%	-	91.78%	0.00%	-	-
Horiz. %	196.16%	87.26%	87.26%	-	191.78%	100.00%	100.00%	-
Div Payout %	74.95%	49.31%	74.98%	-	74.95%	51.65%	75.22%	-
YoY %	52.00%	-34.24%	0.00%	-	45.11%	-31.33%	-	-
Horiz. %	99.64%	65.55%	99.68%	-	99.64%	68.67%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	2,274,811	2,063,731	2,130,227	1,981,209	2,068,847	1,914,032	2,011,899	8.50%
YoY %	10.23%	-3.12%	7.52%	-4.24%	8.09%	-4.86%	-	-
Horiz. %	113.07%	102.58%	105.88%	98.47%	102.83%	95.14%	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%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	31.19%	29.08%	28.34%	27.05%	31.30%	32.97%	33.52%	-
YoY %	7.26%	2.61%	4.77%	-13.58%	-5.07%	-1.64%	-	-
Horiz. %	93.05%	86.75%	84.55%	80.70%	93.38%	98.36%	100.00%	-
ROE	28.64%	21.35%	13.60%	7.11%	30.79%	25.18%	16.45%	-
YoY %	34.15%	56.99%	91.28%	-76.91%	22.28%	53.07%	-	-
Horiz. %	174.10%	129.79%	82.67%	43.22%	187.17%	153.07%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	61.25	44.42	29.98	15.28	59.68	42.87	28.95	64.58%
YoY %	37.89%	48.17%	96.20%	-74.40%	39.21%	48.08%	-	-
Horiz. %	211.57%	153.44%	103.56%	52.78%	206.15%	148.08%	100.00%	-
EPS	19.11	12.92	8.50	4.13	18.68	14.13	9.71	56.85%
YoY %	47.91%	52.00%	105.81%	-77.89%	32.20%	45.52%	-	-
Horiz. %	196.81%	133.06%	87.54%	42.53%	192.38%	145.52%	100.00%	-
DPS	14.32	6.37	6.37	0.00	14.00	7.30	7.30	56.51%
YoY %	124.80%	0.00%	0.00%	0.00%	91.78%	0.00%	-	-
Horiz. %	196.16%	87.26%	87.26%	0.00%	191.78%	100.00%	100.00%	-
NAPS	0.6671	0.6052	0.6247	0.581	0.6067	0.5613	0.59	8.50%
YoY %	10.23%	-3.12%	7.52%	-4.24%	8.09%	-4.86%	-	-
Horiz. %	113.07%	102.58%	105.88%	98.47%	102.83%	95.14%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	61.30	44.45	30.01	15.29	59.73	42.90	28.98	64.55%
YoY %	37.91%	48.12%	96.27%	-74.40%	39.23%	48.03%	-	-
Horiz. %	211.53%	153.38%	103.55%	52.76%	206.11%	148.03%	100.00%	-
EPS	19.12	12.93	8.50	4.14	18.70	14.15	9.71	56.90%
YoY %	47.87%	52.12%	105.31%	-77.86%	32.16%	45.73%	-	-
Horiz. %	196.91%	133.16%	87.54%	42.64%	192.58%	145.73%	100.00%	-
DPS	14.33	6.38	6.38	0.00	14.01	7.31	7.31	56.44%
YoY %	124.61%	0.00%	0.00%	0.00%	91.66%	0.00%	-	-
Horiz. %	196.03%	87.28%	87.28%	0.00%	191.66%	100.00%	100.00%	-
NAPS	0.6677	0.6057	0.6252	0.5815	0.6072	0.5618	0.5905	8.51%
YoY %	10.24%	-3.12%	7.52%	-4.23%	8.08%	-4.86%	-	-
Horiz. %	113.07%	102.57%	105.88%	98.48%	102.83%	95.14%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	3.70	3.81	3.64	4.05	4.30	4.39	4.20	-
P/RPS	6.04	8.58	12.14	26.51	7.21	10.24	14.51	-44.16%
YoY %	-29.60%	-29.32%	-54.21%	267.68%	-29.59%	-29.43%	-	-
Horiz. %	41.63%	59.13%	83.67%	182.70%	49.69%	70.57%	100.00%	-
P/EPS	19.37	29.49	42.84	98.02	23.02	31.06	43.28	-41.40%
YoY %	-34.32%	-31.16%	-56.29%	325.80%	-25.89%	-28.23%	-	-
Horiz. %	44.76%	68.14%	98.98%	226.48%	53.19%	71.77%	100.00%	-
EY	5.16	3.39	2.33	1.02	4.34	3.22	2.31	70.63%
YoY %	52.21%	45.49%	128.43%	-76.50%	34.78%	39.39%	-	-
Horiz. %	223.38%	146.75%	100.87%	44.16%	187.88%	139.39%	100.00%	-
DY	3.87	1.67	1.75	0.00	3.26	1.66	1.74	70.14%
YoY %	131.74%	-4.57%	0.00%	0.00%	96.39%	-4.60%	-	-
Horiz. %	222.41%	95.98%	100.57%	0.00%	187.36%	95.40%	100.00%	-
P/NAPS	5.55	6.30	5.83	6.97	7.09	7.82	7.12	-15.26%
YoY %	-11.90%	8.06%	-16.36%	-1.69%	-9.34%	9.83%	-	-
Horiz. %	77.95%	88.48%	81.88%	97.89%	99.58%	109.83%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	08/02/18	10/11/17	20/07/17	27/04/17	10/02/17	10/11/16	28/07/16	-
Price	3.54	3.67	3.66	4.04	4.13	4.25	4.39	-
P/RPS	5.78	8.26	12.21	26.45	6.92	9.91	15.16	-47.32%
YoY %	-30.02%	-32.35%	-53.84%	282.23%	-30.17%	-34.63%	-	-
Horiz. %	38.13%	54.49%	80.54%	174.47%	45.65%	65.37%	100.00%	-
P/EPS	18.53	28.41	43.08	97.78	22.11	30.07	45.23	-44.74%
YoY %	-34.78%	-34.05%	-55.94%	342.24%	-26.47%	-33.52%	-	-
Horiz. %	40.97%	62.81%	95.25%	216.18%	48.88%	66.48%	100.00%	-
EY	5.40	3.52	2.32	1.02	4.52	3.33	2.21	81.11%
YoY %	53.41%	51.72%	127.45%	-77.43%	35.74%	50.68%	-	-
Horiz. %	244.34%	159.28%	104.98%	46.15%	204.52%	150.68%	100.00%	-
DY	4.05	1.74	1.74	0.00	3.39	1.72	1.66	80.93%
YoY %	132.76%	0.00%	0.00%	0.00%	97.09%	3.61%	-	-
Horiz. %	243.98%	104.82%	104.82%	0.00%	204.22%	103.61%	100.00%	-
P/NAPS	5.31	6.06	5.86	6.95	6.81	7.57	7.44	-20.08%
YoY %	-12.38%	3.41%	-15.68%	2.06%	-10.04%	1.75%	-	-
Horiz. %	71.37%	81.45%	78.76%	93.41%	91.53%	101.75%	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