[WPRTS] YoY 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- -12.08%

YoY- -19.23%

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
Quarter Result
Revenue	542,639	510,975	505,073	431,602	454,453	394,035	501,442	1.32%
YoY %	6.20%	1.17%	17.02%	-5.03%	15.33%	-21.42%	-	-
Horiz. %	108.22%	101.90%	100.72%	86.07%	90.63%	78.58%	100.00%	-
PBT	253,865	219,949	235,622	174,714	218,808	161,604	174,424	6.45%
YoY %	15.42%	-6.65%	34.86%	-20.15%	35.40%	-7.35%	-	-
Horiz. %	145.54%	126.10%	135.09%	100.17%	125.45%	92.65%	100.00%	-
Tax	-59,101	-57,656	-57,655	-40,374	-52,491	-39,792	-25,604	14.95%
YoY %	-2.51%	0.00%	-42.80%	23.08%	-31.91%	-55.41%	-	-
Horiz. %	230.83%	225.18%	225.18%	157.69%	205.01%	155.41%	100.00%	-
NP	194,764	162,293	177,967	134,340	166,317	121,812	148,820	4.58%
YoY %	20.01%	-8.81%	32.48%	-19.23%	36.54%	-18.15%	-	-
Horiz. %	130.87%	109.05%	119.59%	90.27%	111.76%	81.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,764	162,293	177,967	134,340	166,317	121,812	148,820	4.58%
YoY %	20.01%	-8.81%	32.48%	-19.23%	36.54%	-18.15%	-	-
Horiz. %	130.87%	109.05%	119.59%	90.27%	111.76%	81.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.28%	26.21%	24.47%	23.11%	23.99%	24.62%	14.68%	-
YoY %	-11.18%	7.11%	5.88%	-3.67%	-2.56%	67.71%	-	-
Horiz. %	158.58%	178.54%	166.69%	157.43%	163.42%	167.71%	100.00%	-
Total Cost	347,875	348,682	327,106	297,262	288,136	272,223	352,622	-0.22%
YoY %	-0.23%	6.60%	10.04%	3.17%	5.85%	-22.80%	-	-
Horiz. %	98.65%	98.88%	92.76%	84.30%	81.71%	77.20%	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 %	143.39%	145.19%	162.87%	128.19%	138.19%	151.17%	145.96%	-
YoY %	-1.24%	-10.86%	27.05%	-7.24%	-8.59%	3.57%	-	-
Horiz. %	98.24%	99.47%	111.59%	87.83%	94.68%	103.57%	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	35.89%	31.76%	35.24%	31.13%	36.60%	30.91%	29.68%	-
YoY %	13.00%	-9.88%	13.20%	-14.95%	18.41%	4.14%	-	-
Horiz. %	120.92%	107.01%	118.73%	104.89%	123.32%	104.14%	100.00%	-
ROE	5.73%	5.19%	5.94%	5.10%	6.64%	5.42%	6.99%	-
YoY %	10.40%	-12.63%	16.47%	-23.19%	22.51%	-22.46%	-	-
Horiz. %	81.97%	74.25%	84.98%	72.96%	94.99%	77.54%	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	15.91	14.98	14.81	12.66	13.33	11.56	14.71	1.31%
YoY %	6.21%	1.15%	16.98%	-5.03%	15.31%	-21.41%	-	-
Horiz. %	108.16%	101.84%	100.68%	86.06%	90.62%	78.59%	100.00%	-
EPS	5.71	4.76	5.22	3.94	4.88	3.57	4.36	4.59%
YoY %	19.96%	-8.81%	32.49%	-19.26%	36.69%	-18.12%	-	-
Horiz. %	130.96%	109.17%	119.72%	90.37%	111.93%	81.88%	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	15.91	14.98	14.81	12.66	13.33	11.56	14.71	1.31%
YoY %	6.21%	1.15%	16.98%	-5.03%	15.31%	-21.41%	-	-
Horiz. %	108.16%	101.84%	100.68%	86.06%	90.62%	78.59%	100.00%	-
EPS	5.71	4.76	5.22	3.94	4.88	3.57	4.36	4.59%
YoY %	19.96%	-8.81%	32.49%	-19.26%	36.69%	-18.12%	-	-
Horiz. %	130.96%	109.17%	119.72%	90.37%	111.93%	81.88%	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
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	22.87	23.69	28.42	30.02	29.56	29.34	24.75	-1.30%
YoY %	-3.46%	-16.64%	-5.33%	1.56%	0.75%	18.55%	-	-
Horiz. %	92.40%	95.72%	114.83%	121.29%	119.43%	118.55%	100.00%	-
P/EPS	63.73	74.59	80.67	96.46	80.78	94.90	83.41	-4.38%
YoY %	-14.56%	-7.54%	-16.37%	19.41%	-14.88%	13.78%	-	-
Horiz. %	76.41%	89.43%	96.72%	115.65%	96.85%	113.78%	100.00%	-
EY	1.57	1.34	1.24	1.04	1.24	1.05	1.20	4.57%
YoY %	17.16%	8.06%	19.23%	-16.13%	18.10%	-12.50%	-	-
Horiz. %	130.83%	111.67%	103.33%	86.67%	103.33%	87.50%	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	21.93	23.29	28.02	28.84	29.64	29.42	24.89	-2.08%
YoY %	-5.84%	-16.88%	-2.84%	-2.70%	0.75%	18.20%	-	-
Horiz. %	88.11%	93.57%	112.58%	115.87%	119.08%	118.20%	100.00%	-
P/EPS	61.10	73.33	79.52	92.65	80.99	95.18	83.86	-5.13%
YoY %	-16.68%	-7.78%	-14.17%	14.40%	-14.91%	13.50%	-	-
Horiz. %	72.86%	87.44%	94.82%	110.48%	96.58%	113.50%	100.00%	-
EY	1.64	1.36	1.26	1.08	1.23	1.05	1.19	5.48%
YoY %	20.59%	7.94%	16.67%	-12.20%	17.14%	-11.76%	-	-
Horiz. %	137.82%	114.29%	105.88%	90.76%	103.36%	88.24%	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