[WPRTS] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

25-Apr-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -2.62%

YoY- 4.55%

Quarter Report

WHB 1Q2018 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	1,614,694	1,770,638	1,845,363	1,952,770	2,088,608	2,087,912	2,070,046	-15.22%
YoY %	-8.81%	-4.05%	-5.50%	-6.50%	0.03%	0.86%	-	-
Horiz. %	78.00%	85.54%	89.15%	94.33%	100.90%	100.86%	100.00%	-
PBT	701,217	652,804	648,584	661,404	676,882	705,630	705,340	-0.38%
YoY %	7.42%	0.65%	-1.94%	-2.29%	-4.07%	0.04%	-	-
Horiz. %	99.42%	92.55%	91.95%	93.77%	95.97%	100.04%	100.00%	-
Tax	-167,743	-53,891	-41,172	-26,984	-25,371	-110,102	-109,600	32.70%
YoY %	-211.26%	-30.89%	-52.58%	-6.36%	76.96%	-0.46%	-	-
Horiz. %	153.05%	49.17%	37.57%	24.62%	23.15%	100.46%	100.00%	-
NP	533,474	598,913	607,412	634,420	651,511	595,528	595,740	-7.07%
YoY %	-10.93%	-1.40%	-4.26%	-2.62%	9.40%	-0.04%	-	-
Horiz. %	89.55%	100.53%	101.96%	106.49%	109.36%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	533,474	598,913	607,412	634,420	651,511	595,528	595,740	-7.07%
YoY %	-10.93%	-1.40%	-4.26%	-2.62%	9.40%	-0.04%	-	-
Horiz. %	89.55%	100.53%	101.96%	106.49%	109.36%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.92%	8.26%	6.35%	4.08%	3.75%	15.60%	15.54%	-
YoY %	189.59%	30.08%	55.64%	8.80%	-75.96%	0.39%	-	-
Horiz. %	153.93%	53.15%	40.86%	26.25%	24.13%	100.39%	100.00%	-
Total Cost	1,081,220	1,171,725	1,237,951	1,318,350	1,437,097	1,492,384	1,474,306	-18.63%
YoY %	-7.72%	-5.35%	-6.10%	-8.26%	-3.70%	1.23%	-	-
Horiz. %	73.34%	79.48%	83.97%	89.42%	97.48%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,414,961	2,207,293	2,249,236	2,127,498	2,274,811	2,063,731	2,130,227	8.69%
YoY %	9.41%	-1.86%	5.72%	-6.48%	10.23%	-3.12%	-	-
Horiz. %	113.37%	103.62%	105.59%	99.87%	106.79%	96.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	399,993	455,234	455,234	488,311	488,311	445,686	445,686	-6.93%
YoY %	-12.13%	0.00%	-6.77%	0.00%	9.56%	0.00%	-	-
Horiz. %	89.75%	102.14%	102.14%	109.56%	109.56%	100.00%	100.00%	-
Div Payout %	74.98%	76.01%	74.95%	76.97%	74.95%	74.84%	74.81%	-
YoY %	-1.36%	1.41%	-2.62%	2.70%	0.15%	0.04%	-	-
Horiz. %	100.23%	101.60%	100.19%	102.89%	100.19%	100.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	2,414,961	2,207,293	2,249,236	2,127,498	2,274,811	2,063,731	2,130,227	8.69%
YoY %	9.41%	-1.86%	5.72%	-6.48%	10.23%	-3.12%	-	-
Horiz. %	113.37%	103.62%	105.59%	99.87%	106.79%	96.88%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	33.04%	33.82%	32.92%	32.49%	31.19%	28.52%	28.78%	-
YoY %	-2.31%	2.73%	1.32%	4.17%	9.36%	-0.90%	-	-
Horiz. %	114.80%	117.51%	114.38%	112.89%	108.37%	99.10%	100.00%	-
ROE	22.09%	27.13%	27.01%	29.82%	28.64%	28.86%	27.97%	-
YoY %	-18.58%	0.44%	-9.42%	4.12%	-0.76%	3.18%	-	-
Horiz. %	78.98%	97.00%	96.57%	106.61%	102.40%	103.18%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	47.35	51.92	54.12	57.27	61.25	61.23	60.71	-15.23%
YoY %	-8.80%	-4.07%	-5.50%	-6.50%	0.03%	0.86%	-	-
Horiz. %	77.99%	85.52%	89.15%	94.33%	100.89%	100.86%	100.00%	-
EPS	15.64	17.56	17.81	18.60	19.11	17.46	17.47	-7.09%
YoY %	-10.93%	-1.40%	-4.25%	-2.67%	9.45%	-0.06%	-	-
Horiz. %	89.52%	100.52%	101.95%	106.47%	109.39%	99.94%	100.00%	-
DPS	11.73	13.35	13.35	14.32	14.32	13.07	13.07	-6.93%
YoY %	-12.13%	0.00%	-6.77%	0.00%	9.56%	0.00%	-	-
Horiz. %	89.75%	102.14%	102.14%	109.56%	109.56%	100.00%	100.00%	-
NAPS	0.7082	0.6473	0.6596	0.6239	0.6671	0.6052	0.6247	8.69%
YoY %	9.41%	-1.86%	5.72%	-6.48%	10.23%	-3.12%	-	-
Horiz. %	113.37%	103.62%	105.59%	99.87%	106.79%	96.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	47.35	51.92	54.12	57.27	61.25	61.23	60.71	-15.23%
YoY %	-8.80%	-4.07%	-5.50%	-6.50%	0.03%	0.86%	-	-
Horiz. %	77.99%	85.52%	89.15%	94.33%	100.89%	100.86%	100.00%	-
EPS	15.64	17.56	17.81	18.60	19.11	17.46	17.47	-7.09%
YoY %	-10.93%	-1.40%	-4.25%	-2.67%	9.45%	-0.06%	-	-
Horiz. %	89.52%	100.52%	101.95%	106.47%	109.39%	99.94%	100.00%	-
DPS	11.73	13.35	13.35	14.32	14.32	13.07	13.07	-6.93%
YoY %	-12.13%	0.00%	-6.77%	0.00%	9.56%	0.00%	-	-
Horiz. %	89.75%	102.14%	102.14%	109.56%	109.56%	100.00%	100.00%	-
NAPS	0.7082	0.6473	0.6596	0.6239	0.6671	0.6052	0.6247	8.69%
YoY %	9.41%	-1.86%	5.72%	-6.48%	10.23%	-3.12%	-	-
Horiz. %	113.37%	103.62%	105.59%	99.87%	106.79%	96.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	3.62	3.80	3.39	3.59	3.70	3.81	3.64	-
P/RPS	7.64	7.32	6.26	6.27	6.04	6.22	6.00	17.42%
YoY %	4.37%	16.93%	-0.16%	3.81%	-2.89%	3.67%	-	-
Horiz. %	127.33%	122.00%	104.33%	104.50%	100.67%	103.67%	100.00%	-
P/EPS	23.14	21.64	19.03	19.30	19.37	21.82	20.84	7.20%
YoY %	6.93%	13.72%	-1.40%	-0.36%	-11.23%	4.70%	-	-
Horiz. %	111.04%	103.84%	91.31%	92.61%	92.95%	104.70%	100.00%	-
EY	4.32	4.62	5.25	5.18	5.16	4.58	4.80	-6.76%
YoY %	-6.49%	-12.00%	1.35%	0.39%	12.66%	-4.58%	-	-
Horiz. %	90.00%	96.25%	109.38%	107.92%	107.50%	95.42%	100.00%	-
DY	3.24	3.51	3.94	3.99	3.87	3.43	3.59	-6.59%
YoY %	-7.69%	-10.91%	-1.25%	3.10%	12.83%	-4.46%	-	-
Horiz. %	90.25%	97.77%	109.75%	111.14%	107.80%	95.54%	100.00%	-
P/NAPS	5.11	5.87	5.14	5.75	5.55	6.30	5.83	-8.39%
YoY %	-12.95%	14.20%	-10.61%	3.60%	-11.90%	8.06%	-	-
Horiz. %	87.65%	100.69%	88.16%	98.63%	95.20%	108.06%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	30/01/19	09/11/18	25/07/18	25/04/18	08/02/18	10/11/17	20/07/17	-
Price	3.70	3.77	3.40	3.33	3.54	3.67	3.66	-
P/RPS	7.81	7.26	6.28	5.81	5.78	5.99	6.03	18.76%
YoY %	7.58%	15.61%	8.09%	0.52%	-3.51%	-0.66%	-	-
Horiz. %	129.52%	120.40%	104.15%	96.35%	95.85%	99.34%	100.00%	-
P/EPS	23.65	21.47	19.09	17.90	18.53	21.01	20.95	8.39%
YoY %	10.15%	12.47%	6.65%	-3.40%	-11.80%	0.29%	-	-
Horiz. %	112.89%	102.48%	91.12%	85.44%	88.45%	100.29%	100.00%	-
EY	4.23	4.66	5.24	5.59	5.40	4.76	4.77	-7.67%
YoY %	-9.23%	-11.07%	-6.26%	3.52%	13.45%	-0.21%	-	-
Horiz. %	88.68%	97.69%	109.85%	117.19%	113.21%	99.79%	100.00%	-
DY	3.17	3.54	3.93	4.30	4.05	3.56	3.57	-7.59%
YoY %	-10.45%	-9.92%	-8.60%	6.17%	13.76%	-0.28%	-	-
Horiz. %	88.80%	99.16%	110.08%	120.45%	113.45%	99.72%	100.00%	-
P/NAPS	5.22	5.82	5.15	5.34	5.31	6.06	5.86	-7.40%
YoY %	-10.31%	13.01%	-3.56%	0.56%	-12.38%	3.41%	-	-
Horiz. %	89.08%	99.32%	87.88%	91.13%	90.61%	103.41%	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