[WPRTS] YoY Quarter Result on 30-Jun-2018 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

25-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -1.6%

YoY- -18.15%

Quarter Report

WHB - 2Q 2018 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	505,073	431,602	454,453	394,035	501,442	522,627	405,280	3.73%
YoY %	17.02%	-5.03%	15.33%	-21.42%	-4.05%	28.95%	-	-
Horiz. %	124.62%	106.49%	112.13%	97.23%	123.73%	128.95%	100.00%	-
PBT	235,622	174,714	218,808	161,604	174,424	191,990	162,048	6.43%
YoY %	34.86%	-20.15%	35.40%	-7.35%	-9.15%	18.48%	-	-
Horiz. %	145.40%	107.82%	135.03%	99.73%	107.64%	118.48%	100.00%	-
Tax	-57,655	-40,374	-52,491	-39,792	-25,604	-32,118	-39,955	6.29%
YoY %	-42.80%	23.08%	-31.91%	-55.41%	20.28%	19.61%	-	-
Horiz. %	144.30%	101.05%	131.38%	99.59%	64.08%	80.39%	100.00%	-
NP	177,967	134,340	166,317	121,812	148,820	159,872	122,093	6.47%
YoY %	32.48%	-19.23%	36.54%	-18.15%	-6.91%	30.94%	-	-
Horiz. %	145.76%	110.03%	136.22%	99.77%	121.89%	130.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,967	134,340	166,317	121,812	148,820	159,872	122,093	6.47%
YoY %	32.48%	-19.23%	36.54%	-18.15%	-6.91%	30.94%	-	-
Horiz. %	145.76%	110.03%	136.22%	99.77%	121.89%	130.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.47%	23.11%	23.99%	24.62%	14.68%	16.73%	24.66%	-
YoY %	5.88%	-3.67%	-2.56%	67.71%	-12.25%	-32.16%	-	-
Horiz. %	99.23%	93.71%	97.28%	99.84%	59.53%	67.84%	100.00%	-
Total Cost	327,106	297,262	288,136	272,223	352,622	362,755	283,187	2.42%
YoY %	10.04%	3.17%	5.85%	-22.80%	-2.79%	28.10%	-	-
Horiz. %	115.51%	104.97%	101.75%	96.13%	124.52%	128.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	289,850	172,205	229,833	184,140	217,216	248,930	181,412	8.11%
YoY %	68.32%	-25.07%	24.81%	-15.23%	-12.74%	37.22%	-	-
Horiz. %	159.77%	94.92%	126.69%	101.50%	119.74%	137.22%	100.00%	-
Div Payout %	162.87%	128.19%	138.19%	151.17%	145.96%	155.71%	148.59%	-
YoY %	27.05%	-7.24%	-8.59%	3.57%	-6.26%	4.79%	-	-
Horiz. %	109.61%	86.27%	93.00%	101.74%	98.23%	104.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	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%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	35.24%	31.13%	36.60%	30.91%	29.68%	30.59%	30.13%	-
YoY %	13.20%	-14.95%	18.41%	4.14%	-2.97%	1.53%	-	-
Horiz. %	116.96%	103.32%	121.47%	102.59%	98.51%	101.53%	100.00%	-
ROE	5.94%	5.10%	6.64%	5.42%	6.99%	7.95%	6.77%	-
YoY %	16.47%	-23.19%	22.51%	-22.46%	-12.08%	17.43%	-	-
Horiz. %	87.74%	75.33%	98.08%	80.06%	103.25%	117.43%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	14.81	12.66	13.33	11.56	14.71	15.33	11.89	3.72%
YoY %	16.98%	-5.03%	15.31%	-21.41%	-4.04%	28.93%	-	-
Horiz. %	124.56%	106.48%	112.11%	97.22%	123.72%	128.93%	100.00%	-
EPS	5.22	3.94	4.88	3.57	4.36	4.69	3.58	6.48%
YoY %	32.49%	-19.26%	36.69%	-18.12%	-7.04%	31.01%	-	-
Horiz. %	145.81%	110.06%	136.31%	99.72%	121.79%	131.01%	100.00%	-
DPS	8.50	5.05	6.74	5.40	6.37	7.30	5.32	8.11%
YoY %	68.32%	-25.07%	24.81%	-15.23%	-12.74%	37.22%	-	-
Horiz. %	159.77%	94.92%	126.69%	101.50%	119.74%	137.22%	100.00%	-
NAPS	0.8782	0.7724	0.7347	0.6596	0.6247	0.59	0.5289	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	14.81	12.66	13.33	11.56	14.71	15.33	11.89	3.72%
YoY %	16.98%	-5.03%	15.31%	-21.41%	-4.04%	28.93%	-	-
Horiz. %	124.56%	106.48%	112.11%	97.22%	123.72%	128.93%	100.00%	-
EPS	5.22	3.94	4.88	3.57	4.36	4.69	3.58	6.48%
YoY %	32.49%	-19.26%	36.69%	-18.12%	-7.04%	31.01%	-	-
Horiz. %	145.81%	110.06%	136.31%	99.72%	121.79%	131.01%	100.00%	-
DPS	8.50	5.05	6.74	5.40	6.37	7.30	5.32	8.11%
YoY %	68.32%	-25.07%	24.81%	-15.23%	-12.74%	37.22%	-	-
Horiz. %	159.77%	94.92%	126.69%	101.50%	119.74%	137.22%	100.00%	-
NAPS	0.8782	0.7724	0.7347	0.6596	0.6247	0.59	0.5289	8.81%
YoY %	13.70%	5.13%	11.39%	5.59%	5.88%	11.55%	-	-
Horiz. %	166.04%	146.04%	138.91%	124.71%	118.11%	111.55%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	4.21	3.80	3.94	3.39	3.64	4.20	4.23	-
P/RPS	28.42	30.02	29.56	29.34	24.75	27.40	35.59	-3.67%
YoY %	-5.33%	1.56%	0.75%	18.55%	-9.67%	-23.01%	-	-
Horiz. %	79.85%	84.35%	83.06%	82.44%	69.54%	76.99%	100.00%	-
P/EPS	80.67	96.46	80.78	94.90	83.41	89.58	118.14	-6.15%
YoY %	-16.37%	19.41%	-14.88%	13.78%	-6.89%	-24.17%	-	-
Horiz. %	68.28%	81.65%	68.38%	80.33%	70.60%	75.83%	100.00%	-
EY	1.24	1.04	1.24	1.05	1.20	1.12	0.85	6.49%
YoY %	19.23%	-16.13%	18.10%	-12.50%	7.14%	31.76%	-	-
Horiz. %	145.88%	122.35%	145.88%	123.53%	141.18%	131.76%	100.00%	-
DY	2.02	1.33	1.71	1.59	1.75	1.74	1.26	8.17%
YoY %	51.88%	-22.22%	7.55%	-9.14%	0.57%	38.10%	-	-
Horiz. %	160.32%	105.56%	135.71%	126.19%	138.89%	138.10%	100.00%	-
P/NAPS	4.79	4.92	5.36	5.14	5.83	7.12	8.00	-8.18%
YoY %	-2.64%	-8.21%	4.28%	-11.84%	-18.12%	-11.00%	-	-
Horiz. %	59.88%	61.50%	67.00%	64.25%	72.88%	89.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/07/21	24/07/20	26/07/19	25/07/18	20/07/17	28/07/16	31/07/15	-
Price	4.15	3.65	3.95	3.40	3.66	4.39	4.01	-
P/RPS	28.02	28.84	29.64	29.42	24.89	28.64	33.74	-3.04%
YoY %	-2.84%	-2.70%	0.75%	18.20%	-13.09%	-15.12%	-	-
Horiz. %	83.05%	85.48%	87.85%	87.20%	73.77%	84.88%	100.00%	-
P/EPS	79.52	92.65	80.99	95.18	83.86	93.64	112.00	-5.54%
YoY %	-14.17%	14.40%	-14.91%	13.50%	-10.44%	-16.39%	-	-
Horiz. %	71.00%	82.72%	72.31%	84.98%	74.88%	83.61%	100.00%	-
EY	1.26	1.08	1.23	1.05	1.19	1.07	0.89	5.95%
YoY %	16.67%	-12.20%	17.14%	-11.76%	11.21%	20.22%	-	-
Horiz. %	141.57%	121.35%	138.20%	117.98%	133.71%	120.22%	100.00%	-
DY	2.05	1.38	1.71	1.59	1.74	1.66	1.33	7.47%
YoY %	48.55%	-19.30%	7.55%	-8.62%	4.82%	24.81%	-	-
Horiz. %	154.14%	103.76%	128.57%	119.55%	130.83%	124.81%	100.00%	-
P/NAPS	4.73	4.73	5.38	5.15	5.86	7.44	7.58	-7.55%
YoY %	0.00%	-12.08%	4.47%	-12.12%	-21.24%	-1.85%	-	-
Horiz. %	62.40%	62.40%	70.98%	67.94%	77.31%	98.15%	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