[WPRTS] YoY Quarter Result on 30-Jun-2022 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

28-Jul-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 6.88%

YoY- -8.81%

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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 18 April 2024

MQ Trader

MQ Trading Signals

2024-04-19 10:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-19 10:20:00

ADX

10 Mins

BUY

2024-04-19 10:20:00

MACD/RSI

10 Mins

BUY

2024-04-19 10:20:00

VOLUME BREAKOUT

10 Mins

BUY

2024-04-19 10:20:00

TURTLE SYSTEM 20

10 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 >

OPENSYS

OPENSYS (M) BHD

1000

PTRANS

PERAK TRANSIT BERHAD

398

MPI

MALAYSIAN PACIFIC INDUSTRIES

386

HLIND

HONG LEONG INDUSTRIES BHD

365

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

PBBANK

PUBLIC BANK BHD

252

RHBBANK

RHB BANK BERHAD

230

GENTING

GENTING BHD

229

MAYBANK

MALAYAN BANKING BHD

227

PIE

P.I.E. INDUSTRIAL BHD

223

Daily Stocks

HSI-CVM

0.11

-0.04

149,479,800

HSI-HUE

0.19

+0.035

109,874,700

TWL

0.03

0.00

94,425,400

HSI-CVH

0.17

-0.06

73,806,600

INGENIEU

0.14

0.00

62,684,300

HSI-HSY

0.27

+0.095

45,590,900

AWANTEC

0.195

-0.125

42,947,300

HSI-CVA

0.06

-0.025

39,482,800

VELESTO

0.27

0.00

33,923,800

PMHLDG

0.215

+0.02

31,174,600

More active Stocks

NESTLE

124.00

+1.00

53,500

HIBISCS

2.85

+0.23

7,050,900

HLIND

10.74

+0.22

6,400

AMWAY

7.41

+0.21

18,200

NIKKEI-HC

0.95

+0.19

24,000

MPI

31.04

+0.18

54,100

F&N

31.58

+0.18

21,000

MISC

8.00

+0.17

602,900

KLK

22.84

+0.14

207,300

CHINHIN

4.72

+0.14

157,900

More gainer Stocks

DLADY

32.16

-1.06

10,600

AJI

18.74

-0.44

15,800

ALLIANZ

20.70

-0.30

18,100

PIE

5.30

-0.27

1,152,200

PETDAG

21.56

-0.24

7,900

FRONTKN

3.65

-0.22

3,434,800

SAM

4.58

-0.19

308,000

NIKKEI-CD

0.21

-0.19

48,000

NIKKEI-CA

0.28

-0.165

408,700

DUFU

1.99

-0.15

3,897,200

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