[WPRTS] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

05-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 52.0%

YoY- 19.98%

Quarter Report

WHB 3Q2019 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Cumulative Result
Revenue	1,547,874	1,518,127	1,433,428	1,330,070	1,196,679	1,514,649	1,461,752	0.95%
YoY %	1.96%	5.91%	7.77%	11.15%	-20.99%	3.62%	-	-
Horiz. %	105.89%	103.86%	98.06%	90.99%	81.87%	103.62%	100.00%	-
PBT	692,674	774,389	646,884	615,795	507,369	531,447	580,636	2.98%
YoY %	-10.55%	19.71%	5.05%	21.37%	-4.53%	-8.47%	-	-
Horiz. %	119.30%	133.37%	111.41%	106.06%	87.38%	91.53%	100.00%	-
Tax	-228,134	-189,043	-155,889	-150,338	-119,437	-90,917	-98,653	14.98%
YoY %	-20.68%	-21.27%	-3.69%	-25.87%	-31.37%	7.84%	-	-
Horiz. %	231.25%	191.62%	158.02%	152.39%	121.07%	92.16%	100.00%	-
NP	464,540	585,346	490,995	465,457	387,932	440,530	481,983	-0.61%
YoY %	-20.64%	19.22%	5.49%	19.98%	-11.94%	-8.60%	-	-
Horiz. %	96.38%	121.45%	101.87%	96.57%	80.49%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	464,540	585,346	490,995	465,457	387,932	440,530	481,983	-0.61%
YoY %	-20.64%	19.22%	5.49%	19.98%	-11.94%	-8.60%	-	-
Horiz. %	96.38%	121.45%	101.87%	96.57%	80.49%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.94%	24.41%	24.10%	24.41%	23.54%	17.11%	16.99%	-
YoY %	34.94%	1.29%	-1.27%	3.70%	37.58%	0.71%	-	-
Horiz. %	193.88%	143.67%	141.85%	143.67%	138.55%	100.71%	100.00%	-
Total Cost	1,083,334	932,781	942,433	864,613	808,747	1,074,119	979,769	1.68%
YoY %	16.14%	-1.02%	9.00%	6.91%	-24.71%	9.63%	-	-
Horiz. %	110.57%	95.20%	96.19%	88.25%	82.54%	109.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,039,333	2,903,955	2,665,597	2,434,739	2,207,293	2,063,731	1,914,032	8.00%
YoY %	4.66%	8.94%	9.48%	10.30%	6.96%	7.82%	-	-
Horiz. %	158.79%	151.72%	139.27%	127.20%	115.32%	107.82%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	235,630	289,850	172,205	229,833	184,140	217,216	248,930	-0.91%
YoY %	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-12.74%	-	-
Horiz. %	94.66%	116.44%	69.18%	92.33%	73.97%	87.26%	100.00%	-
Div Payout %	50.72%	49.52%	35.07%	49.38%	47.47%	49.31%	51.65%	-
YoY %	2.42%	41.20%	-28.98%	4.02%	-3.73%	-4.53%	-	-
Horiz. %	98.20%	95.88%	67.90%	95.61%	91.91%	95.47%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	3,039,333	2,903,955	2,665,597	2,434,739	2,207,293	2,063,731	1,914,032	8.00%
YoY %	4.66%	8.94%	9.48%	10.30%	6.96%	7.82%	-	-
Horiz. %	158.79%	151.72%	139.27%	127.20%	115.32%	107.82%	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%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	30.01%	38.56%	34.25%	34.99%	32.42%	29.08%	32.97%	-
YoY %	-22.17%	12.58%	-2.11%	7.93%	11.49%	-11.80%	-	-
Horiz. %	91.02%	116.95%	103.88%	106.13%	98.33%	88.20%	100.00%	-
ROE	15.28%	20.16%	18.42%	19.12%	17.58%	21.35%	25.18%	-
YoY %	-24.21%	9.45%	-3.66%	8.76%	-17.66%	-15.21%	-	-
Horiz. %	60.68%	80.06%	73.15%	75.93%	69.82%	84.79%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	45.39	44.52	42.04	39.00	35.09	44.42	42.87	0.95%
YoY %	1.95%	5.90%	7.79%	11.14%	-21.00%	3.62%	-	-
Horiz. %	105.88%	103.85%	98.06%	90.97%	81.85%	103.62%	100.00%	-
EPS	13.62	17.17	14.40	13.65	11.38	12.92	14.13	-0.61%
YoY %	-20.68%	19.24%	5.49%	19.95%	-11.92%	-8.56%	-	-
Horiz. %	96.39%	121.51%	101.91%	96.60%	80.54%	91.44%	100.00%	-
DPS	6.91	8.50	5.05	6.74	5.40	6.37	7.30	-0.91%
YoY %	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-12.74%	-	-
Horiz. %	94.66%	116.44%	69.18%	92.33%	73.97%	87.26%	100.00%	-
NAPS	0.8913	0.8516	0.7817	0.714	0.6473	0.6052	0.5613	8.00%
YoY %	4.66%	8.94%	9.48%	10.30%	6.96%	7.82%	-	-
Horiz. %	158.79%	151.72%	139.27%	127.20%	115.32%	107.82%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	45.39	44.52	42.04	39.00	35.09	44.42	42.87	0.95%
YoY %	1.95%	5.90%	7.79%	11.14%	-21.00%	3.62%	-	-
Horiz. %	105.88%	103.85%	98.06%	90.97%	81.85%	103.62%	100.00%	-
EPS	13.62	17.17	14.40	13.65	11.38	12.92	14.13	-0.61%
YoY %	-20.68%	19.24%	5.49%	19.95%	-11.92%	-8.56%	-	-
Horiz. %	96.39%	121.51%	101.91%	96.60%	80.54%	91.44%	100.00%	-
DPS	6.91	8.50	5.05	6.74	5.40	6.37	7.30	-0.91%
YoY %	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-12.74%	-	-
Horiz. %	94.66%	116.44%	69.18%	92.33%	73.97%	87.26%	100.00%	-
NAPS	0.8913	0.8516	0.7817	0.714	0.6473	0.6052	0.5613	8.00%
YoY %	4.66%	8.94%	9.48%	10.30%	6.96%	7.82%	-	-
Horiz. %	158.79%	151.72%	139.27%	127.20%	115.32%	107.82%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	3.06	4.50	3.86	4.13	3.80	3.81	4.39	-
P/RPS	6.74	10.11	9.18	10.59	10.83	8.58	10.24	-6.73%
YoY %	-33.33%	10.13%	-13.31%	-2.22%	26.22%	-16.21%	-	-
Horiz. %	65.82%	98.73%	89.65%	103.42%	105.76%	83.79%	100.00%	-
P/EPS	22.46	26.22	26.81	30.26	33.40	29.49	31.06	-5.25%
YoY %	-14.34%	-2.20%	-11.40%	-9.40%	13.26%	-5.05%	-	-
Horiz. %	72.31%	84.42%	86.32%	97.42%	107.53%	94.95%	100.00%	-
EY	4.45	3.81	3.73	3.31	2.99	3.39	3.22	5.53%
YoY %	16.80%	2.14%	12.69%	10.70%	-11.80%	5.28%	-	-
Horiz. %	138.20%	118.32%	115.84%	102.80%	92.86%	105.28%	100.00%	-
DY	2.26	1.89	1.31	1.63	1.42	1.67	1.66	5.27%
YoY %	19.58%	44.27%	-19.63%	14.79%	-14.97%	0.60%	-	-
Horiz. %	136.14%	113.86%	78.92%	98.19%	85.54%	100.60%	100.00%	-
P/NAPS	3.43	5.28	4.94	5.78	5.87	6.30	7.82	-12.82%
YoY %	-35.04%	6.88%	-14.53%	-1.53%	-6.83%	-19.44%	-	-
Horiz. %	43.86%	67.52%	63.17%	73.91%	75.06%	80.56%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	04/11/22	29/10/21	26/11/20	05/11/19	09/11/18	10/11/17	10/11/16	-
Price	3.23	4.47	4.30	4.36	3.77	3.67	4.25	-
P/RPS	7.12	10.04	10.23	11.18	10.74	8.26	9.91	-5.35%
YoY %	-29.08%	-1.86%	-8.50%	4.10%	30.02%	-16.65%	-	-
Horiz. %	71.85%	101.31%	103.23%	112.82%	108.38%	83.35%	100.00%	-
P/EPS	23.71	26.04	29.86	31.94	33.14	28.41	30.07	-3.88%
YoY %	-8.95%	-12.79%	-6.51%	-3.62%	16.65%	-5.52%	-	-
Horiz. %	78.85%	86.60%	99.30%	106.22%	110.21%	94.48%	100.00%	-
EY	4.22	3.84	3.35	3.13	3.02	3.52	3.33	4.02%
YoY %	9.90%	14.63%	7.03%	3.64%	-14.20%	5.71%	-	-
Horiz. %	126.73%	115.32%	100.60%	93.99%	90.69%	105.71%	100.00%	-
DY	2.14	1.90	1.17	1.55	1.43	1.74	1.72	3.70%
YoY %	12.63%	62.39%	-24.52%	8.39%	-17.82%	1.16%	-	-
Horiz. %	124.42%	110.47%	68.02%	90.12%	83.14%	101.16%	100.00%	-
P/NAPS	3.62	5.25	5.50	6.11	5.82	6.06	7.57	-11.56%
YoY %	-31.05%	-4.55%	-9.98%	4.98%	-3.96%	-19.95%	-	-
Horiz. %	47.82%	69.35%	72.66%	80.71%	76.88%	80.05%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:00:00

OBV

Hourly

SELL

2024-05-10 15:50:00

EMA 5

10 Mins

SELL

2024-05-10 15:20:00

EMA 5

5 Mins

SELL

2024-05-10 12:20:00

EMA 5

5 Mins

BUY

2024-05-10 12:20:00

VOLUME BREAKOUT

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

PTRANS

PERAK TRANSIT BERHAD

582

HLIND

HONG LEONG INDUSTRIES BHD

579

GENTING

GENTING BHD

375

VSTECS

VSTECS BERHAD

352

MYEG

MY E.G. SERVICES BHD

323

YTLPOWR

YTL POWER INTERNATIONAL BHD

317

TOPGLOV

TOP GLOVE CORPORATION BHD

285

GENM

GENTING MALAYSIA BERHAD

270

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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