[WPRTS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

25-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -0.8%

YoY- -15.22%

Quarter Report

WHB - 2Q 2018 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	2,026,472	1,810,138	1,739,280	1,558,254	2,044,744	1,974,682	1,608,004	3.92%
YoY %	11.95%	4.07%	11.62%	-23.79%	3.55%	22.80%	-	-
Horiz. %	126.02%	112.57%	108.16%	96.91%	127.16%	122.80%	100.00%	-
PBT	1,018,436	753,212	808,968	650,416	707,012	805,970	643,294	7.95%
YoY %	35.21%	-6.89%	24.38%	-8.00%	-12.28%	25.29%	-	-
Horiz. %	158.32%	117.09%	125.75%	101.11%	109.90%	125.29%	100.00%	-
Tax	-245,856	-178,920	-196,526	-159,196	-127,594	-144,070	-158,738	7.55%
YoY %	-37.41%	8.96%	-23.45%	-24.77%	11.44%	9.24%	-	-
Horiz. %	154.88%	112.71%	123.81%	100.29%	80.38%	90.76%	100.00%	-
NP	772,580	574,292	612,442	491,220	579,418	661,900	484,556	8.07%
YoY %	34.53%	-6.23%	24.68%	-15.22%	-12.46%	36.60%	-	-
Horiz. %	159.44%	118.52%	126.39%	101.38%	119.58%	136.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	772,580	574,292	612,442	491,220	579,418	661,900	484,556	8.07%
YoY %	34.53%	-6.23%	24.68%	-15.22%	-12.46%	36.60%	-	-
Horiz. %	159.44%	118.52%	126.39%	101.38%	119.58%	136.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.14%	23.75%	24.29%	24.48%	18.05%	17.88%	24.68%	-
YoY %	1.64%	-2.22%	-0.78%	35.62%	0.95%	-27.55%	-	-
Horiz. %	97.81%	96.23%	98.42%	99.19%	73.14%	72.45%	100.00%	-
Total Cost	1,253,892	1,235,846	1,126,838	1,067,034	1,465,326	1,312,782	1,123,448	1.84%
YoY %	1.46%	9.67%	5.60%	-27.18%	11.62%	16.85%	-	-
Horiz. %	111.61%	110.00%	100.30%	94.98%	130.43%	116.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	579,700	344,410	459,667	368,280	434,433	497,860	362,824	8.11%
YoY %	68.32%	-25.07%	24.81%	-15.23%	-12.74%	37.22%	-	-
Horiz. %	159.77%	94.92%	126.69%	101.50%	119.74%	137.22%	100.00%	-
Div Payout %	75.03%	59.97%	75.05%	74.97%	74.98%	75.22%	74.88%	-
YoY %	25.11%	-20.09%	0.11%	-0.01%	-0.32%	0.45%	-	-
Horiz. %	100.20%	80.09%	100.23%	100.12%	100.13%	100.45%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	38.12%	31.73%	35.21%	31.52%	28.34%	33.52%	30.13%	-
YoY %	20.14%	-9.88%	11.71%	11.22%	-15.45%	11.25%	-	-
Horiz. %	126.52%	105.31%	116.86%	104.61%	94.06%	111.25%	100.00%	-
ROE	25.80%	21.80%	24.45%	21.84%	27.20%	32.90%	26.87%	-
YoY %	18.35%	-10.84%	11.95%	-19.71%	-17.33%	22.44%	-	-
Horiz. %	96.02%	81.13%	90.99%	81.28%	101.23%	122.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	59.43	53.08	51.01	45.70	59.96	57.91	47.16	3.92%
YoY %	11.96%	4.06%	11.62%	-23.78%	3.54%	22.79%	-	-
Horiz. %	126.02%	112.55%	108.16%	96.90%	127.14%	122.79%	100.00%	-
EPS	22.66	16.84	17.96	14.40	17.00	19.42	14.20	8.09%
YoY %	34.56%	-6.24%	24.72%	-15.29%	-12.46%	36.76%	-	-
Horiz. %	159.58%	118.59%	126.48%	101.41%	119.72%	136.76%	100.00%	-
DPS	17.00	10.10	13.48	10.80	12.74	14.60	10.64	8.11%
YoY %	68.32%	-25.07%	24.81%	-15.23%	-12.74%	37.22%	-	-
Horiz. %	159.77%	94.92%	126.69%	101.50%	119.74%	137.22%	100.00%	-
NAPS	0.8782	0.7724	0.7347	0.6596	0.6247	0.59	0.5289	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	59.43	53.08	51.01	45.70	59.96	57.91	47.16	3.92%
YoY %	11.96%	4.06%	11.62%	-23.78%	3.54%	22.79%	-	-
Horiz. %	126.02%	112.55%	108.16%	96.90%	127.14%	122.79%	100.00%	-
EPS	22.66	16.84	17.96	14.40	17.00	19.42	14.20	8.09%
YoY %	34.56%	-6.24%	24.72%	-15.29%	-12.46%	36.76%	-	-
Horiz. %	159.58%	118.59%	126.48%	101.41%	119.72%	136.76%	100.00%	-
DPS	17.00	10.10	13.48	10.80	12.74	14.60	10.64	8.11%
YoY %	68.32%	-25.07%	24.81%	-15.23%	-12.74%	37.22%	-	-
Horiz. %	159.77%	94.92%	126.69%	101.50%	119.74%	137.22%	100.00%	-
NAPS	0.8782	0.7724	0.7347	0.6596	0.6247	0.59	0.5289	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	4.21	3.80	3.94	3.39	3.64	4.20	4.23	-
P/RPS	7.08	7.16	7.72	7.42	6.07	7.25	8.97	-3.86%
YoY %	-1.12%	-7.25%	4.04%	22.24%	-16.28%	-19.18%	-	-
Horiz. %	78.93%	79.82%	86.06%	82.72%	67.67%	80.82%	100.00%	-
P/EPS	18.58	22.56	21.94	23.53	21.42	21.64	29.77	-7.54%
YoY %	-17.64%	2.83%	-6.76%	9.85%	-1.02%	-27.31%	-	-
Horiz. %	62.41%	75.78%	73.70%	79.04%	71.95%	72.69%	100.00%	-
EY	5.38	4.43	4.56	4.25	4.67	4.62	3.36	8.15%
YoY %	21.44%	-2.85%	7.29%	-8.99%	1.08%	37.50%	-	-
Horiz. %	160.12%	131.85%	135.71%	126.49%	138.99%	137.50%	100.00%	-
DY	4.04	2.66	3.42	3.19	3.50	3.48	2.52	8.17%
YoY %	51.88%	-22.22%	7.21%	-8.86%	0.57%	38.10%	-	-
Horiz. %	160.32%	105.56%	135.71%	126.59%	138.89%	138.10%	100.00%	-
P/NAPS	4.79	4.92	5.36	5.14	5.83	7.12	8.00	-8.18%
YoY %	-2.64%	-8.21%	4.28%	-11.84%	-18.12%	-11.00%	-	-
Horiz. %	59.88%	61.50%	67.00%	64.25%	72.88%	89.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/07/21	24/07/20	26/07/19	25/07/18	20/07/17	28/07/16	31/07/15	-
Price	4.15	3.65	3.95	3.40	3.66	4.39	4.01	-
P/RPS	6.98	6.88	7.74	7.44	6.10	7.58	8.50	-3.22%
YoY %	1.45%	-11.11%	4.03%	21.97%	-19.53%	-10.82%	-	-
Horiz. %	82.12%	80.94%	91.06%	87.53%	71.76%	89.18%	100.00%	-
P/EPS	18.32	21.67	21.99	23.60	21.54	22.62	28.22	-6.94%
YoY %	-15.46%	-1.46%	-6.82%	9.56%	-4.77%	-19.84%	-	-
Horiz. %	64.92%	76.79%	77.92%	83.63%	76.33%	80.16%	100.00%	-
EY	5.46	4.61	4.55	4.24	4.64	4.42	3.54	7.48%
YoY %	18.44%	1.32%	7.31%	-8.62%	4.98%	24.86%	-	-
Horiz. %	154.24%	130.23%	128.53%	119.77%	131.07%	124.86%	100.00%	-
DY	4.10	2.77	3.41	3.18	3.48	3.33	2.65	7.53%
YoY %	48.01%	-18.77%	7.23%	-8.62%	4.50%	25.66%	-	-
Horiz. %	154.72%	104.53%	128.68%	120.00%	131.32%	125.66%	100.00%	-
P/NAPS	4.73	4.73	5.38	5.15	5.86	7.44	7.58	-7.55%
YoY %	0.00%	-12.08%	4.47%	-12.12%	-21.24%	-1.85%	-	-
Horiz. %	62.40%	62.40%	70.98%	67.94%	77.31%	98.15%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MYEG

MY E.G. SERVICES BHD

445

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

HLIND

HONG LEONG INDUSTRIES BHD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

PBBANK

PUBLIC BANK BHD

247

CAPITALA

CAPITAL A BERHAD

233

TOPGLOV

TOP GLOVE CORPORATION BHD

210

SENDAI

EVERSENDAI CORPORATION BERHAD

208

Daily Stocks

0.105

-0.01

479,377,900

MYEG

0.995

+0.01

76,986,400

MUIIND

0.055

0.00

75,159,700

ICONIC-WA

0.05

0.00

66,741,900

HSI-HS2

0.10

-0.035

39,953,200

HSI-CXG

0.16

+0.025

34,369,700

SENDAI

0.60

+0.03

29,763,900

PMHLDG

0.265

+0.045

29,678,300

ICONIC

0.125

+0.005

29,663,000

HSI-HUK

0.085

-0.025

21,690,400

More active Stocks

UTDPLT

25.92

+0.52

93,600

VSTECS

3.11

+0.35

4,780,600

AJI

19.40

+0.30

160,400

NESTLE

128.60

+0.20

500

PIE

6.01

+0.18

624,100

GENP

6.28

+0.18

276,200

ALLIANZ

21.68

+0.18

7,600

SIGN

1.48

+0.15

4,646,900

GESHEN

4.20

+0.14

143,600

HLIND

10.94

+0.14

300

More gainer Stocks

MPI

31.00

-0.20

24,100

AIRPORT

10.14

-0.12

436,300

NHFATT

3.94

-0.12

60,700

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

37,400

APOLLO

6.96

-0.12

1,100

INARI

3.11

-0.11

6,169,500

MNRB

2.21

-0.11

5,245,500

SIMEPLT

4.52

-0.10

533,700

PPB

15.88

-0.10

3,400

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