[WPRTS] QoQ TTM 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- -1.4%

YoY- 0.57%

Quarter Report

3Q2018 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	1,705,207	1,644,789	1,614,694	1,770,638	1,845,363	1,952,770	2,088,608	-12.67%
YoY %	3.67%	1.86%	-8.81%	-4.05%	-5.50%	-6.50%	-	-
Horiz. %	81.64%	78.75%	77.31%	84.78%	88.35%	93.50%	100.00%	-
PBT	780,493	723,289	701,217	652,804	648,584	661,404	676,882	9.98%
YoY %	7.91%	3.15%	7.42%	0.65%	-1.94%	-2.29%	-	-
Horiz. %	115.31%	106.86%	103.60%	96.44%	95.82%	97.71%	100.00%	-
Tax	-186,408	-173,709	-167,743	-53,891	-41,172	-26,984	-25,371	279.31%
YoY %	-7.31%	-3.56%	-211.26%	-30.89%	-52.58%	-6.36%	-	-
Horiz. %	734.73%	684.68%	661.16%	212.41%	162.28%	106.36%	100.00%	-
NP	594,085	549,580	533,474	598,913	607,412	634,420	651,511	-5.98%
YoY %	8.10%	3.02%	-10.93%	-1.40%	-4.26%	-2.62%	-	-
Horiz. %	91.19%	84.35%	81.88%	91.93%	93.23%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	594,085	549,580	533,474	598,913	607,412	634,420	651,511	-5.98%
YoY %	8.10%	3.02%	-10.93%	-1.40%	-4.26%	-2.62%	-	-
Horiz. %	91.19%	84.35%	81.88%	91.93%	93.23%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.88%	24.02%	23.92%	8.26%	6.35%	4.08%	3.75%	-
YoY %	-0.58%	0.42%	189.59%	30.08%	55.64%	8.80%	-	-
Horiz. %	636.80%	640.53%	637.87%	220.27%	169.33%	108.80%	100.00%	-
Total Cost	1,111,122	1,095,209	1,081,220	1,171,725	1,237,951	1,318,350	1,437,097	-15.79%
YoY %	1.45%	1.29%	-7.72%	-5.35%	-6.10%	-8.26%	-	-
Horiz. %	77.32%	76.21%	75.24%	81.53%	86.14%	91.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,505,327	2,339,259	2,414,961	2,207,293	2,249,236	2,127,498	2,274,811	6.66%
YoY %	7.10%	-3.13%	9.41%	-1.86%	5.72%	-6.48%	-	-
Horiz. %	110.13%	102.83%	106.16%	97.03%	98.88%	93.52%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	445,686	399,993	399,993	455,234	455,234	488,311	488,311	-5.92%
YoY %	11.42%	0.00%	-12.13%	0.00%	-6.77%	0.00%	-	-
Horiz. %	91.27%	81.91%	81.91%	93.23%	93.23%	100.00%	100.00%	-
Div Payout %	75.02%	72.78%	74.98%	76.01%	74.95%	76.97%	74.95%	-
YoY %	3.08%	-2.93%	-1.36%	1.41%	-2.62%	2.70%	-	-
Horiz. %	100.09%	97.10%	100.04%	101.41%	100.00%	102.70%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	2,505,327	2,339,259	2,414,961	2,207,293	2,249,236	2,127,498	2,274,811	6.66%
YoY %	7.10%	-3.13%	9.41%	-1.86%	5.72%	-6.48%	-	-
Horiz. %	110.13%	102.83%	106.16%	97.03%	98.88%	93.52%	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%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	34.84%	33.41%	33.04%	33.82%	32.92%	32.49%	31.19%	-
YoY %	4.28%	1.12%	-2.31%	2.73%	1.32%	4.17%	-	-
Horiz. %	111.70%	107.12%	105.93%	108.43%	105.55%	104.17%	100.00%	-
ROE	23.71%	23.49%	22.09%	27.13%	27.01%	29.82%	28.64%	-
YoY %	0.94%	6.34%	-18.58%	0.44%	-9.42%	4.12%	-	-
Horiz. %	82.79%	82.02%	77.13%	94.73%	94.31%	104.12%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	50.01	48.23	47.35	51.92	54.12	57.27	61.25	-12.67%
YoY %	3.69%	1.86%	-8.80%	-4.07%	-5.50%	-6.50%	-	-
Horiz. %	81.65%	78.74%	77.31%	84.77%	88.36%	93.50%	100.00%	-
EPS	17.42	16.12	15.64	17.56	17.81	18.60	19.11	-6.00%
YoY %	8.06%	3.07%	-10.93%	-1.40%	-4.25%	-2.67%	-	-
Horiz. %	91.16%	84.35%	81.84%	91.89%	93.20%	97.33%	100.00%	-
DPS	13.07	11.73	11.73	13.35	13.35	14.32	14.32	-5.92%
YoY %	11.42%	0.00%	-12.13%	0.00%	-6.77%	0.00%	-	-
Horiz. %	91.27%	81.91%	81.91%	93.23%	93.23%	100.00%	100.00%	-
NAPS	0.7347	0.686	0.7082	0.6473	0.6596	0.6239	0.6671	6.66%
YoY %	7.10%	-3.13%	9.41%	-1.86%	5.72%	-6.48%	-	-
Horiz. %	110.13%	102.83%	106.16%	97.03%	98.88%	93.52%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	50.01	48.23	47.35	51.92	54.12	57.27	61.25	-12.67%
YoY %	3.69%	1.86%	-8.80%	-4.07%	-5.50%	-6.50%	-	-
Horiz. %	81.65%	78.74%	77.31%	84.77%	88.36%	93.50%	100.00%	-
EPS	17.42	16.12	15.64	17.56	17.81	18.60	19.11	-6.00%
YoY %	8.06%	3.07%	-10.93%	-1.40%	-4.25%	-2.67%	-	-
Horiz. %	91.16%	84.35%	81.84%	91.89%	93.20%	97.33%	100.00%	-
DPS	13.07	11.73	11.73	13.35	13.35	14.32	14.32	-5.92%
YoY %	11.42%	0.00%	-12.13%	0.00%	-6.77%	0.00%	-	-
Horiz. %	91.27%	81.91%	81.91%	93.23%	93.23%	100.00%	100.00%	-
NAPS	0.7347	0.686	0.7082	0.6473	0.6596	0.6239	0.6671	6.66%
YoY %	7.10%	-3.13%	9.41%	-1.86%	5.72%	-6.48%	-	-
Horiz. %	110.13%	102.83%	106.16%	97.03%	98.88%	93.52%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	3.94	3.76	3.62	3.80	3.39	3.59	3.70	-
P/RPS	7.88	7.80	7.64	7.32	6.26	6.27	6.04	19.45%
YoY %	1.03%	2.09%	4.37%	16.93%	-0.16%	3.81%	-	-
Horiz. %	130.46%	129.14%	126.49%	121.19%	103.64%	103.81%	100.00%	-
P/EPS	22.62	23.33	23.14	21.64	19.03	19.30	19.37	10.92%
YoY %	-3.04%	0.82%	6.93%	13.72%	-1.40%	-0.36%	-	-
Horiz. %	116.78%	120.44%	119.46%	111.72%	98.24%	99.64%	100.00%	-
EY	4.42	4.29	4.32	4.62	5.25	5.18	5.16	-9.83%
YoY %	3.03%	-0.69%	-6.49%	-12.00%	1.35%	0.39%	-	-
Horiz. %	85.66%	83.14%	83.72%	89.53%	101.74%	100.39%	100.00%	-
DY	3.32	3.12	3.24	3.51	3.94	3.99	3.87	-9.73%
YoY %	6.41%	-3.70%	-7.69%	-10.91%	-1.25%	3.10%	-	-
Horiz. %	85.79%	80.62%	83.72%	90.70%	101.81%	103.10%	100.00%	-
P/NAPS	5.36	5.48	5.11	5.87	5.14	5.75	5.55	-2.30%
YoY %	-2.19%	7.24%	-12.95%	14.20%	-10.61%	3.60%	-	-
Horiz. %	96.58%	98.74%	92.07%	105.77%	92.61%	103.60%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	26/07/19	26/04/19	30/01/19	09/11/18	25/07/18	25/04/18	08/02/18	-
Price	3.89	3.79	3.70	3.77	3.40	3.33	3.54	-
P/RPS	7.78	7.86	7.81	7.26	6.28	5.81	5.78	21.97%
YoY %	-1.02%	0.64%	7.58%	15.61%	8.09%	0.52%	-	-
Horiz. %	134.60%	135.99%	135.12%	125.61%	108.65%	100.52%	100.00%	-
P/EPS	22.33	23.52	23.65	21.47	19.09	17.90	18.53	13.28%
YoY %	-5.06%	-0.55%	10.15%	12.47%	6.65%	-3.40%	-	-
Horiz. %	120.51%	126.93%	127.63%	115.87%	103.02%	96.60%	100.00%	-
EY	4.48	4.25	4.23	4.66	5.24	5.59	5.40	-11.73%
YoY %	5.41%	0.47%	-9.23%	-11.07%	-6.26%	3.52%	-	-
Horiz. %	82.96%	78.70%	78.33%	86.30%	97.04%	103.52%	100.00%	-
DY	3.36	3.09	3.17	3.54	3.93	4.30	4.05	-11.73%
YoY %	8.74%	-2.52%	-10.45%	-9.92%	-8.60%	6.17%	-	-
Horiz. %	82.96%	76.30%	78.27%	87.41%	97.04%	106.17%	100.00%	-
P/NAPS	5.29	5.52	5.22	5.82	5.15	5.34	5.31	-0.25%
YoY %	-4.17%	5.75%	-10.31%	13.01%	-3.56%	0.56%	-	-
Horiz. %	99.62%	103.95%	98.31%	109.60%	96.99%	100.56%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 16:55:00

EMA 5

5 Mins

SELL

2024-05-06 16:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-06 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-06 16:00:00

EMA 5

5 Mins

BUY

2024-05-06 16:00:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

312

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

180

SNS

SNS NETWORK TECHNOLOGY BERHAD

170

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

159

DNEX

DAGANG NEXCHANGE BERHAD

152

Daily Stocks

HSI-CXG

0.18

+0.01

275,023,500

SNS

0.47

+0.075

206,734,600

HSI-HUT

0.205

-0.025

187,309,600

ICONIC-WA

0.045

+0.005

137,608,500

INGENIEU

0.11

-0.005

126,000,200

FINTEC

0.005

0.00

119,418,400

SENDAI

0.46

+0.07

96,592,500

DNEX

0.415

+0.015

87,811,600

ICONIC

0.115

+0.01

87,592,400

MYEG

0.915

-0.005

78,000,300

More active Stocks

SAM

5.54

+0.38

3,967,100

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

DLADY

34.50

+0.28

36,600

CHGP

2.41

+0.25

1,756,500

F&N

32.24

+0.24

147,700

PBA

2.16

+0.20

4,198,100

VSTECS

2.73

+0.20

2,274,700

HUMEIND-LA

4.38

+0.20

48,500

MFCB

4.79

+0.17

630,900

More gainer Stocks

NESTLE

128.00

-0.30

7,300

AJI

20.04

-0.26

549,500

PETDAG

21.66

-0.20

109,200

LPI

12.20

-0.18

47,400

TAANN

3.93

-0.16

1,051,500

KUAISHO-C17

0.08

-0.12

58,800

WELLS

0.675

-0.10

5,391,100

GTRONIC-C32

0.055

-0.095

53,000

NIKKEI-HC

0.66

-0.095

35,000

PERTAMA

2.40

-0.09

11,003,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More