[WPRTS] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

20-Jul-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -1.82%

YoY- 0.37%

Quarter Report

WHB 2Q2017 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	1,818,319	1,705,207	1,845,363	2,070,046	1,865,122	1,593,897	1,734,717	0.78%
YoY %	6.63%	-7.60%	-10.85%	10.99%	17.02%	-8.12%	-	-
Horiz. %	104.82%	98.30%	106.38%	119.33%	107.52%	91.88%	100.00%	-
PBT	745,931	780,493	648,584	705,340	731,481	620,091	545,401	5.35%
YoY %	-4.43%	20.34%	-8.05%	-3.57%	17.96%	13.69%	-	-
Horiz. %	136.77%	143.10%	118.92%	129.33%	134.12%	113.69%	100.00%	-
Tax	-174,110	-186,408	-41,172	-109,600	-137,945	-97,136	-76,964	14.56%
YoY %	6.60%	-352.75%	62.43%	20.55%	-42.01%	-26.21%	-	-
Horiz. %	226.22%	242.20%	53.50%	142.40%	179.23%	126.21%	100.00%	-
NP	571,821	594,085	607,412	595,740	593,536	522,955	468,437	3.37%
YoY %	-3.75%	-2.19%	1.96%	0.37%	13.50%	11.64%	-	-
Horiz. %	122.07%	126.82%	129.67%	127.18%	126.71%	111.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	571,821	594,085	607,412	595,740	593,536	522,955	468,437	3.37%
YoY %	-3.75%	-2.19%	1.96%	0.37%	13.50%	11.64%	-	-
Horiz. %	122.07%	126.82%	129.67%	127.18%	126.71%	111.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.34%	23.88%	6.35%	15.54%	18.86%	15.66%	14.11%	-
YoY %	-2.26%	276.06%	-59.14%	-17.60%	20.43%	10.99%	-	-
Horiz. %	165.41%	169.24%	45.00%	110.13%	133.66%	110.99%	100.00%	-
Total Cost	1,246,498	1,111,122	1,237,951	1,474,306	1,271,586	1,070,942	1,266,280	-0.26%
YoY %	12.18%	-10.25%	-16.03%	15.94%	18.74%	-15.43%	-	-
Horiz. %	98.44%	87.75%	97.76%	116.43%	100.42%	84.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	1,657,600	8.01%
YoY %	5.13%	11.39%	5.59%	5.88%	11.55%	8.80%	-	-
Horiz. %	158.90%	151.14%	135.69%	128.51%	121.37%	108.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	385,671	445,686	455,234	445,686	446,028	391,127	1,281,795	-18.12%
YoY %	-13.47%	-2.10%	2.14%	-0.08%	14.04%	-69.49%	-	-
Horiz. %	30.09%	34.77%	35.52%	34.77%	34.80%	30.51%	100.00%	-
Div Payout %	67.45%	75.02%	74.95%	74.81%	75.15%	74.79%	273.63%	-
YoY %	-10.09%	0.09%	0.19%	-0.45%	0.48%	-72.67%	-	-
Horiz. %	24.65%	27.42%	27.39%	27.34%	27.46%	27.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	1,803,549	1,657,600	8.01%
YoY %	5.13%	11.39%	5.59%	5.88%	11.55%	8.80%	-	-
Horiz. %	158.90%	151.14%	135.69%	128.51%	121.37%	108.80%	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%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	31.45%	34.84%	32.92%	28.78%	31.82%	32.81%	27.00%	-
YoY %	-9.73%	5.83%	14.38%	-9.55%	-3.02%	21.52%	-	-
Horiz. %	116.48%	129.04%	121.93%	106.59%	117.85%	121.52%	100.00%	-
ROE	21.71%	23.71%	27.01%	27.97%	29.50%	29.00%	28.26%	-
YoY %	-8.44%	-12.22%	-3.43%	-5.19%	1.72%	2.62%	-	-
Horiz. %	76.82%	83.90%	95.58%	98.97%	104.39%	102.62%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	53.32	50.01	54.12	60.71	54.70	46.74	50.87	0.78%
YoY %	6.62%	-7.59%	-10.85%	10.99%	17.03%	-8.12%	-	-
Horiz. %	104.82%	98.31%	106.39%	119.34%	107.53%	91.88%	100.00%	-
EPS	16.77	17.42	17.81	17.47	17.41	15.34	13.74	3.37%
YoY %	-3.73%	-2.19%	1.95%	0.34%	13.49%	11.64%	-	-
Horiz. %	122.05%	126.78%	129.62%	127.15%	126.71%	111.64%	100.00%	-
DPS	11.31	13.07	13.35	13.07	13.08	11.47	37.59	-18.12%
YoY %	-13.47%	-2.10%	2.14%	-0.08%	14.04%	-69.49%	-	-
Horiz. %	30.09%	34.77%	35.51%	34.77%	34.80%	30.51%	100.00%	-
NAPS	0.7724	0.7347	0.6596	0.6247	0.59	0.5289	0.4861	8.01%
YoY %	5.13%	11.39%	5.59%	5.88%	11.55%	8.80%	-	-
Horiz. %	158.90%	151.14%	135.69%	128.51%	121.37%	108.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	53.28	49.97	54.08	60.66	54.66	46.71	50.83	0.78%
YoY %	6.62%	-7.60%	-10.85%	10.98%	17.02%	-8.11%	-	-
Horiz. %	104.82%	98.31%	106.39%	119.34%	107.53%	91.89%	100.00%	-
EPS	16.76	17.41	17.80	17.46	17.39	15.32	13.73	3.37%
YoY %	-3.73%	-2.19%	1.95%	0.40%	13.51%	11.58%	-	-
Horiz. %	122.07%	126.80%	129.64%	127.17%	126.66%	111.58%	100.00%	-
DPS	11.30	13.06	13.34	13.06	13.07	11.46	37.56	-18.12%
YoY %	-13.48%	-2.10%	2.14%	-0.08%	14.05%	-69.49%	-	-
Horiz. %	30.09%	34.77%	35.52%	34.77%	34.80%	30.51%	100.00%	-
NAPS	0.7718	0.7342	0.6591	0.6242	0.5896	0.5285	0.4857	8.01%
YoY %	5.12%	11.39%	5.59%	5.87%	11.56%	8.81%	-	-
Horiz. %	158.90%	151.16%	135.70%	128.52%	121.39%	108.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	3.80	3.94	3.39	3.64	4.20	4.23	2.69	-
P/RPS	7.13	7.88	6.26	6.00	7.68	9.05	5.29	5.09%
YoY %	-9.52%	25.88%	4.33%	-21.88%	-15.14%	71.08%	-	-
Horiz. %	134.78%	148.96%	118.34%	113.42%	145.18%	171.08%	100.00%	-
P/EPS	22.66	22.62	19.03	20.84	24.13	27.58	19.58	2.46%
YoY %	0.18%	18.86%	-8.69%	-13.63%	-12.51%	40.86%	-	-
Horiz. %	115.73%	115.53%	97.19%	106.44%	123.24%	140.86%	100.00%	-
EY	4.41	4.42	5.25	4.80	4.14	3.63	5.11	-2.42%
YoY %	-0.23%	-15.81%	9.38%	15.94%	14.05%	-28.96%	-	-
Horiz. %	86.30%	86.50%	102.74%	93.93%	81.02%	71.04%	100.00%	-
DY	2.98	3.32	3.94	3.59	3.11	2.71	13.97	-22.68%
YoY %	-10.24%	-15.74%	9.75%	15.43%	14.76%	-80.60%	-	-
Horiz. %	21.33%	23.77%	28.20%	25.70%	22.26%	19.40%	100.00%	-
P/NAPS	4.92	5.36	5.14	5.83	7.12	8.00	5.53	-1.92%
YoY %	-8.21%	4.28%	-11.84%	-18.12%	-11.00%	44.67%	-	-
Horiz. %	88.97%	96.93%	92.95%	105.42%	128.75%	144.67%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/07/20	26/07/19	25/07/18	20/07/17	28/07/16	31/07/15	23/07/14	-
Price	3.65	3.89	3.40	3.66	4.39	4.01	2.80	-
P/RPS	6.85	7.78	6.28	6.03	8.03	8.58	5.50	3.72%
YoY %	-11.95%	23.89%	4.15%	-24.91%	-6.41%	56.00%	-	-
Horiz. %	124.55%	141.45%	114.18%	109.64%	146.00%	156.00%	100.00%	-
P/EPS	21.77	22.33	19.09	20.95	25.22	26.15	20.38	1.10%
YoY %	-2.51%	16.97%	-8.88%	-16.93%	-3.56%	28.31%	-	-
Horiz. %	106.82%	109.57%	93.67%	102.80%	123.75%	128.31%	100.00%	-
EY	4.59	4.48	5.24	4.77	3.96	3.82	4.91	-1.11%
YoY %	2.46%	-14.50%	9.85%	20.45%	3.66%	-22.20%	-	-
Horiz. %	93.48%	91.24%	106.72%	97.15%	80.65%	77.80%	100.00%	-
DY	3.10	3.36	3.93	3.57	2.98	2.86	13.42	-21.65%
YoY %	-7.74%	-14.50%	10.08%	19.80%	4.20%	-78.69%	-	-
Horiz. %	23.10%	25.04%	29.28%	26.60%	22.21%	21.31%	100.00%	-
P/NAPS	4.73	5.29	5.15	5.86	7.44	7.58	5.76	-3.22%
YoY %	-10.59%	2.72%	-12.12%	-21.24%	-1.85%	31.60%	-	-
Horiz. %	82.12%	91.84%	89.41%	101.74%	129.17%	131.60%	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