[WPRTS] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

10-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- -2.91%

YoY- 29.45%

Quarter Report

WHB-3rd Quarterly Report (10 November 2016).pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Annualized Quarter Result
Revenue	1,773,426	1,595,572	2,019,532	1,949,002	1,606,369	1,570,122	1,613,314	1.58%
YoY %	11.15%	-20.99%	3.62%	21.33%	2.31%	-2.68%	-	-
Horiz. %	109.92%	98.90%	125.18%	120.81%	99.57%	97.32%	100.00%	-
PBT	821,060	676,492	708,596	774,181	645,305	582,150	514,014	8.11%
YoY %	21.37%	-4.53%	-8.47%	19.97%	10.85%	13.26%	-	-
Horiz. %	159.73%	131.61%	137.86%	150.61%	125.54%	113.26%	100.00%	-
Tax	-200,450	-159,249	-121,222	-131,537	-148,880	-85,612	-108,508	10.76%
YoY %	-25.87%	-31.37%	7.84%	11.65%	-73.90%	21.10%	-	-
Horiz. %	184.73%	146.76%	111.72%	121.22%	137.21%	78.90%	100.00%	-
NP	620,609	517,242	587,373	642,644	496,425	496,538	405,506	7.34%
YoY %	19.98%	-11.94%	-8.60%	29.45%	-0.02%	22.45%	-	-
Horiz. %	153.05%	127.55%	144.85%	158.48%	122.42%	122.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	620,609	517,242	587,373	642,644	496,425	496,538	405,506	7.34%
YoY %	19.98%	-11.94%	-8.60%	29.45%	-0.02%	22.45%	-	-
Horiz. %	153.05%	127.55%	144.85%	158.48%	122.42%	122.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.41%	23.54%	17.11%	16.99%	23.07%	14.71%	21.11%	-
YoY %	3.70%	37.58%	0.71%	-26.35%	56.83%	-30.32%	-	-
Horiz. %	115.63%	111.51%	81.05%	80.48%	109.28%	69.68%	100.00%	-
Total Cost	1,152,817	1,078,329	1,432,158	1,306,358	1,109,944	1,073,584	1,207,808	-0.77%
YoY %	6.91%	-24.71%	9.63%	17.70%	3.39%	-11.11%	-	-
Horiz. %	95.45%	89.28%	118.57%	108.16%	91.90%	88.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,434,739	2,207,293	2,063,731	1,914,032	1,760,583	1,624,523	1,317,489	10.77%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	23.30%	-	-
Horiz. %	184.80%	167.54%	156.64%	145.28%	133.63%	123.30%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	306,445	245,520	289,622	331,906	241,882	231,879	1,433,712	-22.66%
YoY %	24.81%	-15.23%	-12.74%	37.22%	4.31%	-83.83%	-	-
Horiz. %	21.37%	17.12%	20.20%	23.15%	16.87%	16.17%	100.00%	-
Div Payout %	49.38%	47.47%	49.31%	51.65%	48.72%	46.70%	353.56%	-
YoY %	4.02%	-3.73%	-4.53%	6.01%	4.33%	-86.79%	-	-
Horiz. %	13.97%	13.43%	13.95%	14.61%	13.78%	13.21%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	2,434,739	2,207,293	2,063,731	1,914,032	1,760,583	1,624,523	1,317,489	10.77%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	23.30%	-	-
Horiz. %	184.80%	167.54%	156.64%	145.28%	133.63%	123.30%	100.00%	-
NOSH	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,050,451	1.87%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	11.79%	-	-
Horiz. %	111.79%	111.79%	111.79%	111.79%	111.79%	111.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	34.99%	32.42%	29.08%	32.97%	30.90%	31.62%	25.14%	-
YoY %	7.93%	11.49%	-11.80%	6.70%	-2.28%	25.78%	-	-
Horiz. %	139.18%	128.96%	115.67%	131.15%	122.91%	125.78%	100.00%	-
ROE	25.49%	23.43%	28.46%	33.58%	28.20%	30.57%	30.78%	-
YoY %	8.79%	-17.67%	-15.25%	19.08%	-7.75%	-0.68%	-	-
Horiz. %	82.81%	76.12%	92.46%	109.10%	91.62%	99.32%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	52.01	46.79	59.22	57.16	47.11	46.04	52.89	-0.27%
YoY %	11.16%	-20.99%	3.60%	21.33%	2.32%	-12.95%	-	-
Horiz. %	98.34%	88.47%	111.97%	108.07%	89.07%	87.05%	100.00%	-
EPS	18.20	15.17	17.23	18.84	14.56	14.56	13.29	5.37%
YoY %	19.97%	-11.96%	-8.55%	29.40%	0.00%	9.56%	-	-
Horiz. %	136.95%	114.15%	129.65%	141.76%	109.56%	109.56%	100.00%	-
DPS	8.99	7.20	8.49	9.73	7.09	6.80	47.00	-24.08%
YoY %	24.86%	-15.19%	-12.74%	37.24%	4.26%	-85.53%	-	-
Horiz. %	19.13%	15.32%	18.06%	20.70%	15.09%	14.47%	100.00%	-
NAPS	0.714	0.6473	0.6052	0.5613	0.5163	0.4764	0.4319	8.73%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	10.30%	-	-
Horiz. %	165.32%	149.87%	140.13%	129.96%	119.54%	110.30%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	52.01	46.79	59.22	57.16	47.11	46.04	47.31	1.59%
YoY %	11.16%	-20.99%	3.60%	21.33%	2.32%	-2.68%	-	-
Horiz. %	109.93%	98.90%	125.17%	120.82%	99.58%	97.32%	100.00%	-
EPS	18.20	15.17	17.23	18.84	14.56	14.56	11.89	7.34%
YoY %	19.97%	-11.96%	-8.55%	29.40%	0.00%	22.46%	-	-
Horiz. %	153.07%	127.59%	144.91%	158.45%	122.46%	122.46%	100.00%	-
DPS	8.99	7.20	8.49	9.73	7.09	6.80	42.04	-22.66%
YoY %	24.86%	-15.19%	-12.74%	37.24%	4.26%	-83.82%	-	-
Horiz. %	21.38%	17.13%	20.20%	23.14%	16.86%	16.18%	100.00%	-
NAPS	0.714	0.6473	0.6052	0.5613	0.5163	0.4764	0.3864	10.77%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	23.29%	-	-
Horiz. %	184.78%	167.52%	156.63%	145.26%	133.62%	123.29%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-	-
Price	4.13	3.80	3.81	4.39	4.24	3.05	0.00	-
P/RPS	7.94	8.12	6.43	7.68	9.00	6.62	0.00	-
YoY %	-2.22%	26.28%	-16.28%	-14.67%	35.95%	0.00%	-	-
Horiz. %	119.94%	122.66%	97.13%	116.01%	135.95%	100.00%	-	-
P/EPS	22.69	25.05	22.12	23.29	29.13	20.95	0.00	-
YoY %	-9.42%	13.25%	-5.02%	-20.05%	39.05%	0.00%	-	-
Horiz. %	108.31%	119.57%	105.58%	111.17%	139.05%	100.00%	-	-
EY	4.41	3.99	4.52	4.29	3.43	4.77	0.00	-
YoY %	10.53%	-11.73%	5.36%	25.07%	-28.09%	0.00%	-	-
Horiz. %	92.45%	83.65%	94.76%	89.94%	71.91%	100.00%	-	-
DY	2.18	1.89	2.23	2.22	1.67	2.23	0.00	-
YoY %	15.34%	-15.25%	0.45%	32.93%	-25.11%	0.00%	-	-
Horiz. %	97.76%	84.75%	100.00%	99.55%	74.89%	100.00%	-	-
P/NAPS	5.78	5.87	6.30	7.82	8.21	6.40	0.00	-
YoY %	-1.53%	-6.83%	-19.44%	-4.75%	28.28%	0.00%	-	-
Horiz. %	90.31%	91.72%	98.44%	122.19%	128.28%	100.00%	-	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	09/11/18	10/11/17	10/11/16	13/11/15	06/11/14	11/11/13	-
Price	4.36	3.77	3.67	4.25	4.32	2.90	2.55	-
P/RPS	8.38	8.06	6.20	7.44	9.17	6.30	4.82	9.65%
YoY %	3.97%	30.00%	-16.67%	-18.87%	45.56%	30.71%	-	-
Horiz. %	173.86%	167.22%	128.63%	154.36%	190.25%	130.71%	100.00%	-
P/EPS	23.96	24.85	21.31	22.55	29.67	19.92	19.18	3.77%
YoY %	-3.58%	16.61%	-5.50%	-24.00%	48.95%	3.86%	-	-
Horiz. %	124.92%	129.56%	111.11%	117.57%	154.69%	103.86%	100.00%	-
EY	4.17	4.02	4.69	4.43	3.37	5.02	5.21	-3.64%
YoY %	3.73%	-14.29%	5.87%	31.45%	-32.87%	-3.65%	-	-
Horiz. %	80.04%	77.16%	90.02%	85.03%	64.68%	96.35%	100.00%	-
DY	2.06	1.91	2.31	2.29	1.64	2.34	18.43	-30.58%
YoY %	7.85%	-17.32%	0.87%	39.63%	-29.91%	-87.30%	-	-
Horiz. %	11.18%	10.36%	12.53%	12.43%	8.90%	12.70%	100.00%	-
P/NAPS	6.11	5.82	6.06	7.57	8.37	6.09	5.90	0.58%
YoY %	4.98%	-3.96%	-19.95%	-9.56%	37.44%	3.22%	-	-
Horiz. %	103.56%	98.64%	102.71%	128.31%	141.86%	103.22%	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