[WPRTS] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

24-Jul-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -6.04%

YoY- -6.23%

Quarter Report

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	2,111,108	2,054,672	2,026,472	1,810,138	1,739,280	1,558,254	2,044,744	0.53%
YoY %	2.75%	1.39%	11.95%	4.07%	11.62%	-23.79%	-	-
Horiz. %	103.25%	100.49%	99.11%	88.53%	85.06%	76.21%	100.00%	-
PBT	981,492	937,388	1,018,436	753,212	808,968	650,416	707,012	5.61%
YoY %	4.70%	-7.96%	35.21%	-6.89%	24.38%	-8.00%	-	-
Horiz. %	138.82%	132.58%	144.05%	106.53%	114.42%	92.00%	100.00%	-
Tax	-224,792	-309,096	-245,856	-178,920	-196,526	-159,196	-127,594	9.89%
YoY %	27.27%	-25.72%	-37.41%	8.96%	-23.45%	-24.77%	-	-
Horiz. %	176.18%	242.25%	192.69%	140.23%	154.02%	124.77%	100.00%	-
NP	756,700	628,292	772,580	574,292	612,442	491,220	579,418	4.54%
YoY %	20.44%	-18.68%	34.53%	-6.23%	24.68%	-15.22%	-	-
Horiz. %	130.60%	108.44%	133.34%	99.12%	105.70%	84.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	756,700	628,292	772,580	574,292	612,442	491,220	579,418	4.54%
YoY %	20.44%	-18.68%	34.53%	-6.23%	24.68%	-15.22%	-	-
Horiz. %	130.60%	108.44%	133.34%	99.12%	105.70%	84.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.90%	32.97%	24.14%	23.75%	24.29%	24.48%	18.05%	-
YoY %	-30.54%	36.58%	1.64%	-2.22%	-0.78%	35.62%	-	-
Horiz. %	126.87%	182.66%	133.74%	131.58%	134.57%	135.62%	100.00%	-
Total Cost	1,354,408	1,426,380	1,253,892	1,235,846	1,126,838	1,067,034	1,465,326	-1.30%
YoY %	-5.05%	13.76%	1.46%	9.67%	5.60%	-27.18%	-	-
Horiz. %	92.43%	97.34%	85.57%	84.34%	76.90%	72.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,398,405	3,124,582	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	8.09%
YoY %	8.76%	4.34%	13.70%	5.13%	11.39%	5.59%	-	-
Horiz. %	159.53%	146.68%	140.58%	123.64%	117.61%	105.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	558,557	471,261	579,700	344,410	459,667	368,280	434,433	4.27%
YoY %	18.52%	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-	-
Horiz. %	128.57%	108.48%	133.44%	79.28%	105.81%	84.77%	100.00%	-
Div Payout %	73.81%	75.01%	75.03%	59.97%	75.05%	74.97%	74.98%	-
YoY %	-1.60%	-0.03%	25.11%	-20.09%	0.11%	-0.01%	-	-
Horiz. %	98.44%	100.04%	100.07%	79.98%	100.09%	99.99%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	3,398,405	3,124,582	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	8.09%
YoY %	8.76%	4.34%	13.70%	5.13%	11.39%	5.59%	-	-
Horiz. %	159.53%	146.68%	140.58%	123.64%	117.61%	105.59%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	35.84%	30.58%	38.12%	31.73%	35.21%	31.52%	28.34%	-
YoY %	17.20%	-19.78%	20.14%	-9.88%	11.71%	11.22%	-	-
Horiz. %	126.46%	107.90%	134.51%	111.96%	124.24%	111.22%	100.00%	-
ROE	22.27%	20.11%	25.80%	21.80%	24.45%	21.84%	27.20%	-
YoY %	10.74%	-22.05%	18.35%	-10.84%	11.95%	-19.71%	-	-
Horiz. %	81.88%	73.93%	94.85%	80.15%	89.89%	80.29%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	61.91	60.25	59.43	53.08	51.01	45.70	59.96	0.53%
YoY %	2.76%	1.38%	11.96%	4.06%	11.62%	-23.78%	-	-
Horiz. %	103.25%	100.48%	99.12%	88.53%	85.07%	76.22%	100.00%	-
EPS	22.20	18.42	22.66	16.84	17.96	14.40	17.00	4.54%
YoY %	20.52%	-18.71%	34.56%	-6.24%	24.72%	-15.29%	-	-
Horiz. %	130.59%	108.35%	133.29%	99.06%	105.65%	84.71%	100.00%	-
DPS	16.38	13.82	17.00	10.10	13.48	10.80	12.74	4.27%
YoY %	18.52%	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-	-
Horiz. %	128.57%	108.48%	133.44%	79.28%	105.81%	84.77%	100.00%	-
NAPS	0.9966	0.9163	0.8782	0.7724	0.7347	0.6596	0.6247	8.09%
YoY %	8.76%	4.34%	13.70%	5.13%	11.39%	5.59%	-	-
Horiz. %	159.53%	146.68%	140.58%	123.64%	117.61%	105.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	61.91	60.25	59.43	53.08	51.01	45.70	59.96	0.53%
YoY %	2.76%	1.38%	11.96%	4.06%	11.62%	-23.78%	-	-
Horiz. %	103.25%	100.48%	99.12%	88.53%	85.07%	76.22%	100.00%	-
EPS	22.20	18.42	22.66	16.84	17.96	14.40	17.00	4.54%
YoY %	20.52%	-18.71%	34.56%	-6.24%	24.72%	-15.29%	-	-
Horiz. %	130.59%	108.35%	133.29%	99.06%	105.65%	84.71%	100.00%	-
DPS	16.38	13.82	17.00	10.10	13.48	10.80	12.74	4.27%
YoY %	18.52%	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-	-
Horiz. %	128.57%	108.48%	133.44%	79.28%	105.81%	84.77%	100.00%	-
NAPS	0.9966	0.9163	0.8782	0.7724	0.7347	0.6596	0.6247	8.09%
YoY %	8.76%	4.34%	13.70%	5.13%	11.39%	5.59%	-	-
Horiz. %	159.53%	146.68%	140.58%	123.64%	117.61%	105.59%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	3.64	3.55	4.21	3.80	3.94	3.39	3.64	-
P/RPS	5.88	5.89	7.08	7.16	7.72	7.42	6.07	-0.52%
YoY %	-0.17%	-16.81%	-1.12%	-7.25%	4.04%	22.24%	-	-
Horiz. %	96.87%	97.03%	116.64%	117.96%	127.18%	122.24%	100.00%	-
P/EPS	16.40	19.27	18.58	22.56	21.94	23.53	21.42	-4.35%
YoY %	-14.89%	3.71%	-17.64%	2.83%	-6.76%	9.85%	-	-
Horiz. %	76.56%	89.96%	86.74%	105.32%	102.43%	109.85%	100.00%	-
EY	6.10	5.19	5.38	4.43	4.56	4.25	4.67	4.55%
YoY %	17.53%	-3.53%	21.44%	-2.85%	7.29%	-8.99%	-	-
Horiz. %	130.62%	111.13%	115.20%	94.86%	97.64%	91.01%	100.00%	-
DY	4.50	3.89	4.04	2.66	3.42	3.19	3.50	4.27%
YoY %	15.68%	-3.71%	51.88%	-22.22%	7.21%	-8.86%	-	-
Horiz. %	128.57%	111.14%	115.43%	76.00%	97.71%	91.14%	100.00%	-
P/NAPS	3.65	3.87	4.79	4.92	5.36	5.14	5.83	-7.50%
YoY %	-5.68%	-19.21%	-2.64%	-8.21%	4.28%	-11.84%	-	-
Horiz. %	62.61%	66.38%	82.16%	84.39%	91.94%	88.16%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/07/23	28/07/22	30/07/21	24/07/20	26/07/19	25/07/18	20/07/17	-
Price	3.49	3.49	4.15	3.65	3.95	3.40	3.66	-
P/RPS	5.64	5.79	6.98	6.88	7.74	7.44	6.10	-1.29%
YoY %	-2.59%	-17.05%	1.45%	-11.11%	4.03%	21.97%	-	-
Horiz. %	92.46%	94.92%	114.43%	112.79%	126.89%	121.97%	100.00%	-
P/EPS	15.73	18.94	18.32	21.67	21.99	23.60	21.54	-5.10%
YoY %	-16.95%	3.38%	-15.46%	-1.46%	-6.82%	9.56%	-	-
Horiz. %	73.03%	87.93%	85.05%	100.60%	102.09%	109.56%	100.00%	-
EY	6.36	5.28	5.46	4.61	4.55	4.24	4.64	5.39%
YoY %	20.45%	-3.30%	18.44%	1.32%	7.31%	-8.62%	-	-
Horiz. %	137.07%	113.79%	117.67%	99.35%	98.06%	91.38%	100.00%	-
DY	4.69	3.96	4.10	2.77	3.41	3.18	3.48	5.09%
YoY %	18.43%	-3.41%	48.01%	-18.77%	7.23%	-8.62%	-	-
Horiz. %	134.77%	113.79%	117.82%	79.60%	97.99%	91.38%	100.00%	-
P/NAPS	3.50	3.81	4.73	4.73	5.38	5.15	5.86	-8.22%
YoY %	-8.14%	-19.45%	0.00%	-12.08%	4.47%	-12.12%	-	-
Horiz. %	59.73%	65.02%	80.72%	80.72%	91.81%	87.88%	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