[WPRTS] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

07-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

YoY- 10.76%

Quarter Report

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Annual (Unaudited) Result
Revenue	2,069,012	2,022,024	1,974,968	1,782,890	1,614,694	2,088,608	2,035,015	0.27%
YoY %	2.32%	2.38%	10.77%	10.42%	-22.69%	2.63%	-	-
Horiz. %	101.67%	99.36%	97.05%	87.61%	79.35%	102.63%	100.00%	-
PBT	943,940	1,039,548	865,067	773,809	701,217	676,882	754,819	3.79%
YoY %	-9.20%	20.17%	11.79%	10.35%	3.60%	-10.33%	-	-
Horiz. %	125.06%	137.72%	114.61%	102.52%	92.90%	89.67%	100.00%	-
Tax	-244,362	-231,326	-210,581	-182,913	-167,743	-25,371	-117,838	12.91%
YoY %	-5.64%	-9.85%	-15.13%	-9.04%	-561.16%	78.47%	-	-
Horiz. %	207.37%	196.31%	178.70%	155.22%	142.35%	21.53%	100.00%	-
NP	699,578	808,222	654,486	590,896	533,474	651,511	636,981	1.57%
YoY %	-13.44%	23.49%	10.76%	10.76%	-18.12%	2.28%	-	-
Horiz. %	109.83%	126.88%	102.75%	92.77%	83.75%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	699,578	808,222	654,486	590,896	533,474	651,511	616,832	2.11%
YoY %	-13.44%	23.49%	10.76%	10.76%	-18.12%	5.62%	-	-
Horiz. %	113.41%	131.03%	106.10%	95.80%	86.49%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.89%	22.25%	24.34%	23.64%	23.92%	3.75%	15.61%	-
YoY %	16.36%	-8.59%	2.96%	-1.17%	537.87%	-75.98%	-	-
Horiz. %	165.86%	142.54%	155.93%	151.44%	153.24%	24.02%	100.00%	-
Total Cost	1,369,434	1,213,802	1,320,482	1,191,994	1,081,220	1,437,097	1,398,034	-0.34%
YoY %	12.82%	-8.08%	10.78%	10.25%	-24.76%	2.79%	-	-
Horiz. %	97.95%	86.82%	94.45%	85.26%	77.34%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,274,282	3,126,969	2,829,276	2,560,228	2,414,961	2,274,811	2,068,824	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	490,016	606,298	392,832	443,300	399,992	488,311	477,394	0.43%
YoY %	-19.18%	54.34%	-11.38%	10.83%	-18.09%	2.29%	-	-
Horiz. %	102.64%	127.00%	82.29%	92.86%	83.79%	102.29%	100.00%	-
Div Payout %	70.04%	75.02%	60.02%	75.02%	74.98%	74.95%	77.39%	-
YoY %	-6.64%	24.99%	-19.99%	0.05%	0.04%	-3.15%	-	-
Horiz. %	90.50%	96.94%	77.56%	96.94%	96.89%	96.85%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	3,274,282	3,126,969	2,829,276	2,560,228	2,414,961	2,274,811	2,068,824	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	100.00%	-
NOSH	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,409,962	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%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	33.81%	39.97%	33.14%	33.14%	33.04%	31.19%	31.30%	-
YoY %	-15.41%	20.61%	0.00%	0.30%	5.93%	-0.35%	-	-
Horiz. %	108.02%	127.70%	105.88%	105.88%	105.56%	99.65%	100.00%	-
ROE	21.37%	25.85%	23.13%	23.08%	22.09%	28.64%	29.82%	-
YoY %	-17.33%	11.76%	0.22%	4.48%	-22.87%	-3.96%	-	-
Horiz. %	71.66%	86.69%	77.57%	77.40%	74.08%	96.04%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	60.67	59.30	57.92	52.28	47.35	61.25	59.68	0.27%
YoY %	2.31%	2.38%	10.79%	10.41%	-22.69%	2.63%	-	-
Horiz. %	101.66%	99.36%	97.05%	87.60%	79.34%	102.63%	100.00%	-
EPS	20.52	23.70	19.19	17.33	15.64	19.11	18.68	1.57%
YoY %	-13.42%	23.50%	10.73%	10.81%	-18.16%	2.30%	-	-
Horiz. %	109.85%	126.87%	102.73%	92.77%	83.73%	102.30%	100.00%	-
DPS	14.37	17.78	11.52	13.00	11.73	14.32	14.00	0.43%
YoY %	-19.18%	54.34%	-11.38%	10.83%	-18.09%	2.29%	-	-
Horiz. %	102.64%	127.00%	82.29%	92.86%	83.79%	102.29%	100.00%	-
NAPS	0.9602	0.917	0.8297	0.7508	0.7082	0.6671	0.6067	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	60.67	59.30	57.92	52.28	47.35	61.25	59.68	0.27%
YoY %	2.31%	2.38%	10.79%	10.41%	-22.69%	2.63%	-	-
Horiz. %	101.66%	99.36%	97.05%	87.60%	79.34%	102.63%	100.00%	-
EPS	20.52	23.70	19.19	17.33	15.64	19.11	18.09	2.12%
YoY %	-13.42%	23.50%	10.73%	10.81%	-18.16%	5.64%	-	-
Horiz. %	113.43%	131.01%	106.08%	95.80%	86.46%	105.64%	100.00%	-
DPS	14.37	17.78	11.52	13.00	11.73	14.32	14.00	0.43%
YoY %	-19.18%	54.34%	-11.38%	10.83%	-18.09%	2.29%	-	-
Horiz. %	102.64%	127.00%	82.29%	92.86%	83.79%	102.29%	100.00%	-
NAPS	0.9602	0.917	0.8297	0.7508	0.7082	0.6671	0.6067	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	3.80	4.05	4.30	4.21	3.62	3.70	4.30	-
P/RPS	6.26	6.83	7.42	8.05	7.64	6.04	7.21	-2.32%
YoY %	-8.35%	-7.95%	-7.83%	5.37%	26.49%	-16.23%	-	-
Horiz. %	86.82%	94.73%	102.91%	111.65%	105.96%	83.77%	100.00%	-
P/EPS	18.52	17.09	22.40	24.30	23.14	19.37	23.77	-4.07%
YoY %	8.37%	-23.71%	-7.82%	5.01%	19.46%	-18.51%	-	-
Horiz. %	77.91%	71.90%	94.24%	102.23%	97.35%	81.49%	100.00%	-
EY	5.40	5.85	4.46	4.12	4.32	5.16	4.21	4.23%
YoY %	-7.69%	31.17%	8.25%	-4.63%	-16.28%	22.57%	-	-
Horiz. %	128.27%	138.95%	105.94%	97.86%	102.61%	122.57%	100.00%	-
DY	3.78	4.39	2.68	3.09	3.24	3.87	3.26	2.49%
YoY %	-13.90%	63.81%	-13.27%	-4.63%	-16.28%	18.71%	-	-
Horiz. %	115.95%	134.66%	82.21%	94.79%	99.39%	118.71%	100.00%	-
P/NAPS	3.96	4.42	5.18	5.61	5.11	5.55	7.09	-9.24%
YoY %	-10.41%	-14.67%	-7.66%	9.78%	-7.93%	-21.72%	-	-
Horiz. %	55.85%	62.34%	73.06%	79.13%	72.07%	78.28%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	20/01/23	27/01/22	02/02/21	07/02/20	30/01/19	08/02/18	10/02/17	-
Price	3.76	3.92	4.57	3.91	3.79	3.54	4.13	-
P/RPS	6.20	6.61	7.89	7.48	8.00	5.78	6.92	-1.81%
YoY %	-6.20%	-16.22%	5.48%	-6.50%	38.41%	-16.47%	-	-
Horiz. %	89.60%	95.52%	114.02%	108.09%	115.61%	83.53%	100.00%	-
P/EPS	18.33	16.54	23.81	22.56	24.23	18.53	22.83	-3.59%
YoY %	10.82%	-30.53%	5.54%	-6.89%	30.76%	-18.83%	-	-
Horiz. %	80.29%	72.45%	104.29%	98.82%	106.13%	81.17%	100.00%	-
EY	5.46	6.05	4.20	4.43	4.13	5.40	4.38	3.73%
YoY %	-9.75%	44.05%	-5.19%	7.26%	-23.52%	23.29%	-	-
Horiz. %	124.66%	138.13%	95.89%	101.14%	94.29%	123.29%	100.00%	-
DY	3.82	4.54	2.52	3.32	3.09	4.05	3.39	2.00%
YoY %	-15.86%	80.16%	-24.10%	7.44%	-23.70%	19.47%	-	-
Horiz. %	112.68%	133.92%	74.34%	97.94%	91.15%	119.47%	100.00%	-
P/NAPS	3.92	4.27	5.51	5.21	5.35	5.31	6.81	-8.79%
YoY %	-8.20%	-22.50%	5.76%	-2.62%	0.75%	-22.03%	-	-
Horiz. %	57.56%	62.70%	80.91%	76.51%	78.56%	77.97%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-18 16:55:00

EMA 5

5 Mins

BUY

2024-04-18 16:00:00

EMA 5

Hourly

SELL

2024-04-18 14:30:00

EMA 5

30 Mins

SELL

2024-04-18 12:30:00

EMA 5

30 Mins

SELL

2024-04-18 11:20:00

MACD/RSI

5 Mins

SELL

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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

378

HLIND

HONG LEONG INDUSTRIES BHD

367

MPI

MALAYSIAN PACIFIC INDUSTRIES

365

YTLPOWR

YTL POWER INTERNATIONAL BHD

358

PIE

P.I.E. INDUSTRIAL BHD

265

DNEX

DAGANG NEXCHANGE BERHAD

243

GENTING

GENTING BHD

237

PBBANK

PUBLIC BANK BHD

231

MAYBANK

MALAYAN BANKING BHD

224

Daily Stocks

HSI-CVM

0.15

0.00

218,266,500

BORNOIL

0.005

-0.005

177,840,600

HSI-HUE

0.155

-0.01

165,172,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.14

-0.005

129,912,000

HSI-CVH

0.23

0.00

90,112,800

EDUSPEC-OR

0.005

0.00

75,002,700

SENDAI

0.405

+0.03

71,633,500

SENDAI-WA

0.21

+0.035

71,394,400

FITTERS

0.045

-0.005

69,048,200

More active Stocks

DLADY

33.22

+0.90

80,100

PIE

5.57

+0.63

12,507,900

CRESNDO

3.90

+0.36

1,973,200

MFCB

4.68

+0.34

2,069,400

CHINHIN

4.58

+0.25

290,800

6.31

+0.16

3,079,200

PIE-CK

0.41

+0.16

1,098,400

F&N

31.40

+0.16

231,400

PIE-CL

0.49

+0.14

1,831,900

AJI

19.18

+0.14

13,700

More gainer Stocks

NVIDIA-C1

4.28

-0.30

36,300

NIKKEI-CE

0.78

-0.29

5,000

ORIENT

6.97

-0.18

1,220,900

LPI

11.78

-0.16

192,100

PANAMY

18.88

-0.16

20,800

ALLIANZ-PA

21.50

-0.16

1,000

HSI-CV6

0.245

-0.155

448,000

NDX-CE

0.185

-0.145

110,100

GREATEC

4.48

-0.14

1,034,000

HENGYUAN

3.00

-0.12

696,100

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