[WPRTS] YoY Cumulative 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- 87.92%

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
Cumulative Result
Revenue	1,055,554	1,027,336	1,013,236	905,069	869,640	779,127	1,022,372	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	490,746	468,694	509,218	376,606	404,484	325,208	353,506	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	-112,396	-154,548	-122,928	-89,460	-98,263	-79,598	-63,797	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	378,350	314,146	386,290	287,146	306,221	245,610	289,709	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	378,350	314,146	386,290	287,146	306,221	245,610	289,709	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	677,204	713,190	626,946	617,923	563,419	533,517	732,663	-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	279,278	235,630	289,850	172,205	229,833	184,140	217,216	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	11.13%	10.05%	12.90%	10.90%	12.22%	10.92%	13.60%	-
YoY %	10.75%	-22.09%	18.35%	-10.80%	11.90%	-19.71%	-	-
Horiz. %	81.84%	73.90%	94.85%	80.15%	89.85%	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	30.95	30.13	29.71	26.54	25.50	22.85	29.98	0.53%
YoY %	2.72%	1.41%	11.94%	4.08%	11.60%	-23.78%	-	-
Horiz. %	103.24%	100.50%	99.10%	88.53%	85.06%	76.22%	100.00%	-
EPS	11.10	9.21	11.33	8.42	8.98	7.20	8.50	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	8.19	6.91	8.50	5.05	6.74	5.40	6.37	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	30.93	30.11	29.69	26.52	25.48	22.83	29.96	0.53%
YoY %	2.72%	1.41%	11.95%	4.08%	11.61%	-23.80%	-	-
Horiz. %	103.24%	100.50%	99.10%	88.52%	85.05%	76.20%	100.00%	-
EPS	11.09	9.21	11.32	8.41	8.97	7.20	8.49	4.55%
YoY %	20.41%	-18.64%	34.60%	-6.24%	24.58%	-15.19%	-	-
Horiz. %	130.62%	108.48%	133.33%	99.06%	105.65%	84.81%	100.00%	-
DPS	8.18	6.90	8.49	5.05	6.74	5.40	6.37	4.25%
YoY %	18.55%	-18.73%	68.12%	-25.07%	24.81%	-15.23%	-	-
Horiz. %	128.41%	108.32%	133.28%	79.28%	105.81%	84.77%	100.00%	-
NAPS	0.9959	0.9156	0.8776	0.7718	0.7342	0.6591	0.6242	8.09%
YoY %	8.77%	4.33%	13.71%	5.12%	11.39%	5.59%	-	-
Horiz. %	159.55%	146.68%	140.60%	123.65%	117.62%	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	11.76	11.78	14.17	14.32	15.45	14.84	12.14	-0.52%
YoY %	-0.17%	-16.87%	-1.05%	-7.31%	4.11%	22.24%	-	-
Horiz. %	96.87%	97.03%	116.72%	117.96%	127.27%	122.24%	100.00%	-
P/EPS	32.81	38.53	37.16	45.13	43.87	47.07	42.84	-4.34%
YoY %	-14.85%	3.69%	-17.66%	2.87%	-6.80%	9.87%	-	-
Horiz. %	76.59%	89.94%	86.74%	105.35%	102.40%	109.87%	100.00%	-
EY	3.05	2.60	2.69	2.22	2.28	2.12	2.33	4.58%
YoY %	17.31%	-3.35%	21.17%	-2.63%	7.55%	-9.01%	-	-
Horiz. %	130.90%	111.59%	115.45%	95.28%	97.85%	90.99%	100.00%	-
DY	2.25	1.95	2.02	1.33	1.71	1.59	1.75	4.27%
YoY %	15.38%	-3.47%	51.88%	-22.22%	7.55%	-9.14%	-	-
Horiz. %	128.57%	111.43%	115.43%	76.00%	97.71%	90.86%	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	11.27	11.58	13.97	13.75	15.49	14.88	12.21	-1.32%
YoY %	-2.68%	-17.11%	1.60%	-11.23%	4.10%	21.87%	-	-
Horiz. %	92.30%	94.84%	114.41%	112.61%	126.86%	121.87%	100.00%	-
P/EPS	31.45	37.88	36.63	43.35	43.99	47.20	43.08	-5.10%
YoY %	-16.97%	3.41%	-15.50%	-1.45%	-6.80%	9.56%	-	-
Horiz. %	73.00%	87.93%	85.03%	100.63%	102.11%	109.56%	100.00%	-
EY	3.18	2.64	2.73	2.31	2.27	2.12	2.32	5.39%
YoY %	20.45%	-3.30%	18.18%	1.76%	7.08%	-8.62%	-	-
Horiz. %	137.07%	113.79%	117.67%	99.57%	97.84%	91.38%	100.00%	-
DY	2.35	1.98	2.05	1.38	1.71	1.59	1.74	5.13%
YoY %	18.69%	-3.41%	48.55%	-19.30%	7.55%	-8.62%	-	-
Horiz. %	135.06%	113.79%	117.82%	79.31%	98.28%	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