[WPRTS] QoQ TTM 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- 2.85%

YoY- 2.02%

Quarter Report

WHB 3Q2019 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	1,818,319	1,841,170	1,782,890	1,748,085	1,705,207	1,644,789	1,614,694	8.24%
YoY %	-1.24%	3.27%	1.99%	2.51%	3.67%	1.86%	-	-
Horiz. %	112.61%	114.03%	110.42%	108.26%	105.61%	101.86%	100.00%	-
PBT	745,931	790,025	773,809	809,643	780,493	723,289	701,217	4.21%
YoY %	-5.58%	2.10%	-4.43%	3.73%	7.91%	3.15%	-	-
Horiz. %	106.38%	112.66%	110.35%	115.46%	111.31%	103.15%	100.00%	-
Tax	-174,110	-186,227	-182,913	-198,644	-186,408	-173,709	-167,743	2.51%
YoY %	6.51%	-1.81%	7.92%	-6.56%	-7.31%	-3.56%	-	-
Horiz. %	103.80%	111.02%	109.04%	118.42%	111.13%	103.56%	100.00%	-
NP	571,821	603,798	590,896	610,999	594,085	549,580	533,474	4.74%
YoY %	-5.30%	2.18%	-3.29%	2.85%	8.10%	3.02%	-	-
Horiz. %	107.19%	113.18%	110.76%	114.53%	111.36%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	571,821	603,798	590,896	610,999	594,085	549,580	533,474	4.74%
YoY %	-5.30%	2.18%	-3.29%	2.85%	8.10%	3.02%	-	-
Horiz. %	107.19%	113.18%	110.76%	114.53%	111.36%	103.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	23.57%	23.64%	24.53%	23.88%	24.02%	23.92%	-
YoY %	-0.98%	-0.30%	-3.63%	2.72%	-0.58%	0.42%	-	-
Horiz. %	97.58%	98.54%	98.83%	102.55%	99.83%	100.42%	100.00%	-
Total Cost	1,246,498	1,237,372	1,191,994	1,137,086	1,111,122	1,095,209	1,081,220	9.95%
YoY %	0.74%	3.81%	4.83%	2.34%	1.45%	1.29%	-	-
Horiz. %	115.29%	114.44%	110.25%	105.17%	102.77%	101.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,633,884	2,499,529	2,560,228	2,434,739	2,505,327	2,339,259	2,414,961	5.96%
YoY %	5.38%	-2.37%	5.15%	-2.82%	7.10%	-3.13%	-	-
Horiz. %	109.07%	103.50%	106.02%	100.82%	103.74%	96.87%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	385,671	443,299	443,299	445,686	445,686	399,993	399,993	-2.40%
YoY %	-13.00%	0.00%	-0.54%	0.00%	11.42%	0.00%	-	-
Horiz. %	96.42%	110.83%	110.83%	111.42%	111.42%	100.00%	100.00%	-
Div Payout %	67.45%	73.42%	75.02%	72.94%	75.02%	72.78%	74.98%	-
YoY %	-8.13%	-2.13%	2.85%	-2.77%	3.08%	-2.93%	-	-
Horiz. %	89.96%	97.92%	100.05%	97.28%	100.05%	97.07%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	2,633,884	2,499,529	2,560,228	2,434,739	2,505,327	2,339,259	2,414,961	5.96%
YoY %	5.38%	-2.37%	5.15%	-2.82%	7.10%	-3.13%	-	-
Horiz. %	109.07%	103.50%	106.02%	100.82%	103.74%	96.87%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	31.45%	32.79%	33.14%	34.95%	34.84%	33.41%	33.04%	-
YoY %	-4.09%	-1.06%	-5.18%	0.32%	4.28%	1.12%	-	-
Horiz. %	95.19%	99.24%	100.30%	105.78%	105.45%	101.12%	100.00%	-
ROE	21.71%	24.16%	23.08%	25.10%	23.71%	23.49%	22.09%	-
YoY %	-10.14%	4.68%	-8.05%	5.86%	0.94%	6.34%	-	-
Horiz. %	98.28%	109.37%	104.48%	113.63%	107.33%	106.34%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	53.32	53.99	52.28	51.26	50.01	48.23	47.35	8.24%
YoY %	-1.24%	3.27%	1.99%	2.50%	3.69%	1.86%	-	-
Horiz. %	112.61%	114.02%	110.41%	108.26%	105.62%	101.86%	100.00%	-
EPS	16.77	17.71	17.33	17.92	17.42	16.12	15.64	4.76%
YoY %	-5.31%	2.19%	-3.29%	2.87%	8.06%	3.07%	-	-
Horiz. %	107.23%	113.24%	110.81%	114.58%	111.38%	103.07%	100.00%	-
DPS	11.31	13.00	13.00	13.07	13.07	11.73	11.73	-2.40%
YoY %	-13.00%	0.00%	-0.54%	0.00%	11.42%	0.00%	-	-
Horiz. %	96.42%	110.83%	110.83%	111.42%	111.42%	100.00%	100.00%	-
NAPS	0.7724	0.733	0.7508	0.714	0.7347	0.686	0.7082	5.96%
YoY %	5.38%	-2.37%	5.15%	-2.82%	7.10%	-3.13%	-	-
Horiz. %	109.07%	103.50%	106.02%	100.82%	103.74%	96.87%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	53.28	53.95	52.25	51.23	49.97	48.20	47.32	8.23%
YoY %	-1.24%	3.25%	1.99%	2.52%	3.67%	1.86%	-	-
Horiz. %	112.60%	114.01%	110.42%	108.26%	105.60%	101.86%	100.00%	-
EPS	16.76	17.69	17.32	17.90	17.41	16.10	15.63	4.76%
YoY %	-5.26%	2.14%	-3.24%	2.81%	8.14%	3.01%	-	-
Horiz. %	107.23%	113.18%	110.81%	114.52%	111.39%	103.01%	100.00%	-
DPS	11.30	12.99	12.99	13.06	13.06	11.72	11.72	-2.40%
YoY %	-13.01%	0.00%	-0.54%	0.00%	11.43%	0.00%	-	-
Horiz. %	96.42%	110.84%	110.84%	111.43%	111.43%	100.00%	100.00%	-
NAPS	0.7718	0.7325	0.7503	0.7135	0.7342	0.6855	0.7077	5.95%
YoY %	5.37%	-2.37%	5.16%	-2.82%	7.10%	-3.14%	-	-
Horiz. %	109.06%	103.50%	106.02%	100.82%	103.74%	96.86%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	3.80	3.38	4.21	4.13	3.94	3.76	3.62	-
P/RPS	7.13	6.26	8.05	8.06	7.88	7.80	7.64	-4.50%
YoY %	13.90%	-22.24%	-0.12%	2.28%	1.03%	2.09%	-	-
Horiz. %	93.32%	81.94%	105.37%	105.50%	103.14%	102.09%	100.00%	-
P/EPS	22.66	19.09	24.30	23.05	22.62	23.33	23.14	-1.38%
YoY %	18.70%	-21.44%	5.42%	1.90%	-3.04%	0.82%	-	-
Horiz. %	97.93%	82.50%	105.01%	99.61%	97.75%	100.82%	100.00%	-
EY	4.41	5.24	4.12	4.34	4.42	4.29	4.32	1.38%
YoY %	-15.84%	27.18%	-5.07%	-1.81%	3.03%	-0.69%	-	-
Horiz. %	102.08%	121.30%	95.37%	100.46%	102.31%	99.31%	100.00%	-
DY	2.98	3.85	3.09	3.16	3.32	3.12	3.24	-5.42%
YoY %	-22.60%	24.60%	-2.22%	-4.82%	6.41%	-3.70%	-	-
Horiz. %	91.98%	118.83%	95.37%	97.53%	102.47%	96.30%	100.00%	-
P/NAPS	4.92	4.61	5.61	5.78	5.36	5.48	5.11	-2.49%
YoY %	6.72%	-17.83%	-2.94%	7.84%	-2.19%	7.24%	-	-
Horiz. %	96.28%	90.22%	109.78%	113.11%	104.89%	107.24%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	24/07/20	06/05/20	07/02/20	05/11/19	26/07/19	26/04/19	30/01/19	-
Price	3.65	3.65	3.91	4.35	3.89	3.79	3.70	-
P/RPS	6.85	6.76	7.48	8.49	7.78	7.86	7.81	-8.37%
YoY %	1.33%	-9.63%	-11.90%	9.13%	-1.02%	0.64%	-	-
Horiz. %	87.71%	86.56%	95.77%	108.71%	99.62%	100.64%	100.00%	-
P/EPS	21.77	20.61	22.56	24.28	22.33	23.52	23.65	-5.37%
YoY %	5.63%	-8.64%	-7.08%	8.73%	-5.06%	-0.55%	-	-
Horiz. %	92.05%	87.15%	95.39%	102.66%	94.42%	99.45%	100.00%	-
EY	4.59	4.85	4.43	4.12	4.48	4.25	4.23	5.60%
YoY %	-5.36%	9.48%	7.52%	-8.04%	5.41%	0.47%	-	-
Horiz. %	108.51%	114.66%	104.73%	97.40%	105.91%	100.47%	100.00%	-
DY	3.10	3.56	3.32	3.00	3.36	3.09	3.17	-1.47%
YoY %	-12.92%	7.23%	10.67%	-10.71%	8.74%	-2.52%	-	-
Horiz. %	97.79%	112.30%	104.73%	94.64%	105.99%	97.48%	100.00%	-
P/NAPS	4.73	4.98	5.21	6.09	5.29	5.52	5.22	-6.36%
YoY %	-5.02%	-4.41%	-14.45%	15.12%	-4.17%	5.75%	-	-
Horiz. %	90.61%	95.40%	99.81%	116.67%	101.34%	105.75%	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