[WPRTS] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

20-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- 105.63%

YoY- -12.46%

Quarter Report

WHB 2Q2017 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	905,069	869,640	779,127	1,022,372	987,341	804,002	772,184	2.67%
YoY %	4.07%	11.62%	-23.79%	3.55%	22.80%	4.12%	-	-
Horiz. %	117.21%	112.62%	100.90%	132.40%	127.86%	104.12%	100.00%	-
PBT	376,606	404,484	325,208	353,506	402,985	321,647	280,338	5.03%
YoY %	-6.89%	24.38%	-8.00%	-12.28%	25.29%	14.74%	-	-
Horiz. %	134.34%	144.28%	116.01%	126.10%	143.75%	114.74%	100.00%	-
Tax	-89,460	-98,263	-79,598	-63,797	-72,035	-79,369	-48,809	10.61%
YoY %	8.96%	-23.45%	-24.77%	11.44%	9.24%	-62.61%	-	-
Horiz. %	183.29%	201.32%	163.08%	130.71%	147.59%	162.61%	100.00%	-
NP	287,146	306,221	245,610	289,709	330,950	242,278	231,529	3.64%
YoY %	-6.23%	24.68%	-15.22%	-12.46%	36.60%	4.64%	-	-
Horiz. %	124.02%	132.26%	106.08%	125.13%	142.94%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	287,146	306,221	245,610	289,709	330,950	242,278	231,529	3.64%
YoY %	-6.23%	24.68%	-15.22%	-12.46%	36.60%	4.64%	-	-
Horiz. %	124.02%	132.26%	106.08%	125.13%	142.94%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	24.29%	24.48%	18.05%	17.88%	24.68%	17.41%	-
YoY %	-2.22%	-0.78%	35.62%	0.95%	-27.55%	41.76%	-	-
Horiz. %	136.42%	139.52%	140.61%	103.68%	102.70%	141.76%	100.00%	-
Total Cost	617,923	563,419	533,517	732,663	656,391	561,724	540,655	2.24%
YoY %	9.67%	5.60%	-27.18%	11.62%	16.85%	3.90%	-	-
Horiz. %	114.29%	104.21%	98.68%	135.51%	121.41%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	1,657,600	8.01%
YoY %	5.13%	11.39%	5.59%	5.88%	11.55%	8.80%	-	-
Horiz. %	158.90%	151.14%	135.69%	128.51%	121.37%	108.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	172,205	229,833	184,140	217,216	248,930	181,412	173,909	-0.16%
YoY %	-25.07%	24.81%	-15.23%	-12.74%	37.22%	4.31%	-	-
Horiz. %	99.02%	132.16%	105.88%	124.90%	143.14%	104.31%	100.00%	-
Div Payout %	59.97%	75.05%	74.97%	74.98%	75.22%	74.88%	75.11%	-
YoY %	-20.09%	0.11%	-0.01%	-0.32%	0.45%	-0.31%	-	-
Horiz. %	79.84%	99.92%	99.81%	99.83%	100.15%	99.69%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	1,657,600	8.01%
YoY %	5.13%	11.39%	5.59%	5.88%	11.55%	8.80%	-	-
Horiz. %	158.90%	151.14%	135.69%	128.51%	121.37%	108.80%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	31.73%	35.21%	31.52%	28.34%	33.52%	30.13%	29.98%	-
YoY %	-9.88%	11.71%	11.22%	-15.45%	11.25%	0.50%	-	-
Horiz. %	105.84%	117.44%	105.14%	94.53%	111.81%	100.50%	100.00%	-
ROE	10.90%	12.22%	10.92%	13.60%	16.45%	13.43%	13.97%	-
YoY %	-10.80%	11.90%	-19.71%	-17.33%	22.49%	-3.87%	-	-
Horiz. %	78.02%	87.47%	78.17%	97.35%	117.75%	96.13%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	26.54	25.50	22.85	29.98	28.95	23.58	22.64	2.68%
YoY %	4.08%	11.60%	-23.78%	3.56%	22.77%	4.15%	-	-
Horiz. %	117.23%	112.63%	100.93%	132.42%	127.87%	104.15%	100.00%	-
EPS	8.42	8.98	7.20	8.50	9.71	7.10	6.79	3.64%
YoY %	-6.24%	24.72%	-15.29%	-12.46%	36.76%	4.57%	-	-
Horiz. %	124.01%	132.25%	106.04%	125.18%	143.00%	104.57%	100.00%	-
DPS	5.05	6.74	5.40	6.37	7.30	5.32	5.10	-0.16%
YoY %	-25.07%	24.81%	-15.23%	-12.74%	37.22%	4.31%	-	-
Horiz. %	99.02%	132.16%	105.88%	124.90%	143.14%	104.31%	100.00%	-
NAPS	0.7724	0.7347	0.6596	0.6247	0.59	0.5289	0.4861	8.01%
YoY %	5.13%	11.39%	5.59%	5.88%	11.55%	8.80%	-	-
Horiz. %	158.90%	151.14%	135.69%	128.51%	121.37%	108.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	26.52	25.48	22.83	29.96	28.93	23.56	22.63	2.67%
YoY %	4.08%	11.61%	-23.80%	3.56%	22.79%	4.11%	-	-
Horiz. %	117.19%	112.59%	100.88%	132.39%	127.84%	104.11%	100.00%	-
EPS	8.41	8.97	7.20	8.49	9.70	7.10	6.78	3.65%
YoY %	-6.24%	24.58%	-15.19%	-12.47%	36.62%	4.72%	-	-
Horiz. %	124.04%	132.30%	106.19%	125.22%	143.07%	104.72%	100.00%	-
DPS	5.05	6.74	5.40	6.37	7.29	5.32	5.10	-0.16%
YoY %	-25.07%	24.81%	-15.23%	-12.62%	37.03%	4.31%	-	-
Horiz. %	99.02%	132.16%	105.88%	124.90%	142.94%	104.31%	100.00%	-
NAPS	0.7718	0.7342	0.6591	0.6242	0.5896	0.5285	0.4857	8.01%
YoY %	5.12%	11.39%	5.59%	5.87%	11.56%	8.81%	-	-
Horiz. %	158.90%	151.16%	135.70%	128.52%	121.39%	108.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	3.80	3.94	3.39	3.64	4.20	4.23	2.69	-
P/RPS	14.32	15.45	14.84	12.14	14.51	17.94	11.88	3.15%
YoY %	-7.31%	4.11%	22.24%	-16.33%	-19.12%	51.01%	-	-
Horiz. %	120.54%	130.05%	124.92%	102.19%	122.14%	151.01%	100.00%	-
P/EPS	45.13	43.87	47.07	42.84	43.28	59.54	39.62	2.19%
YoY %	2.87%	-6.80%	9.87%	-1.02%	-27.31%	50.28%	-	-
Horiz. %	113.91%	110.73%	118.80%	108.13%	109.24%	150.28%	100.00%	-
EY	2.22	2.28	2.12	2.33	2.31	1.68	2.52	-2.08%
YoY %	-2.63%	7.55%	-9.01%	0.87%	37.50%	-33.33%	-	-
Horiz. %	88.10%	90.48%	84.13%	92.46%	91.67%	66.67%	100.00%	-
DY	1.33	1.71	1.59	1.75	1.74	1.26	1.90	-5.76%
YoY %	-22.22%	7.55%	-9.14%	0.57%	38.10%	-33.68%	-	-
Horiz. %	70.00%	90.00%	83.68%	92.11%	91.58%	66.32%	100.00%	-
P/NAPS	4.92	5.36	5.14	5.83	7.12	8.00	5.53	-1.92%
YoY %	-8.21%	4.28%	-11.84%	-18.12%	-11.00%	44.67%	-	-
Horiz. %	88.97%	96.93%	92.95%	105.42%	128.75%	144.67%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/07/20	26/07/19	25/07/18	20/07/17	28/07/16	31/07/15	23/07/14	-
Price	3.65	3.95	3.40	3.66	4.39	4.01	2.80	-
P/RPS	13.75	15.49	14.88	12.21	15.16	17.01	12.36	1.79%
YoY %	-11.23%	4.10%	21.87%	-19.46%	-10.88%	37.62%	-	-
Horiz. %	111.25%	125.32%	120.39%	98.79%	122.65%	137.62%	100.00%	-
P/EPS	43.35	43.99	47.20	43.08	45.23	56.44	41.24	0.83%
YoY %	-1.45%	-6.80%	9.56%	-4.75%	-19.86%	36.86%	-	-
Horiz. %	105.12%	106.67%	114.45%	104.46%	109.68%	136.86%	100.00%	-
EY	2.31	2.27	2.12	2.32	2.21	1.77	2.42	-0.77%
YoY %	1.76%	7.08%	-8.62%	4.98%	24.86%	-26.86%	-	-
Horiz. %	95.45%	93.80%	87.60%	95.87%	91.32%	73.14%	100.00%	-
DY	1.38	1.71	1.59	1.74	1.66	1.33	1.82	-4.50%
YoY %	-19.30%	7.55%	-8.62%	4.82%	24.81%	-26.92%	-	-
Horiz. %	75.82%	93.96%	87.36%	95.60%	91.21%	73.08%	100.00%	-
P/NAPS	4.73	5.38	5.15	5.86	7.44	7.58	5.76	-3.22%
YoY %	-12.08%	4.47%	-12.12%	-21.24%	-1.85%	31.60%	-	-
Horiz. %	82.12%	93.40%	89.41%	101.74%	129.17%	131.60%	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