[WPRTS] YoY TTM 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- -4.26%

YoY- 1.96%

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
TTM Result
Revenue	2,083,135	1,818,319	1,705,207	1,845,363	2,070,046	1,865,122	1,593,897	4.55%
YoY %	14.56%	6.63%	-7.60%	-10.85%	10.99%	17.02%	-	-
Horiz. %	130.69%	114.08%	106.98%	115.78%	129.87%	117.02%	100.00%	-
PBT	997,679	745,931	780,493	648,584	705,340	731,481	620,091	8.24%
YoY %	33.75%	-4.43%	20.34%	-8.05%	-3.57%	17.96%	-	-
Horiz. %	160.89%	120.29%	125.87%	104.59%	113.75%	117.96%	100.00%	-
Tax	-244,049	-174,110	-186,408	-41,172	-109,600	-137,945	-97,136	16.57%
YoY %	-40.17%	6.60%	-352.75%	62.43%	20.55%	-42.01%	-	-
Horiz. %	251.24%	179.24%	191.90%	42.39%	112.83%	142.01%	100.00%	-
NP	753,630	571,821	594,085	607,412	595,740	593,536	522,955	6.27%
YoY %	31.79%	-3.75%	-2.19%	1.96%	0.37%	13.50%	-	-
Horiz. %	144.11%	109.34%	113.60%	116.15%	113.92%	113.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	753,630	571,821	594,085	607,412	595,740	593,536	522,955	6.27%
YoY %	31.79%	-3.75%	-2.19%	1.96%	0.37%	13.50%	-	-
Horiz. %	144.11%	109.34%	113.60%	116.15%	113.92%	113.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	23.34%	23.88%	6.35%	15.54%	18.86%	15.66%	-
YoY %	4.80%	-2.26%	276.06%	-59.14%	-17.60%	20.43%	-	-
Horiz. %	156.19%	149.04%	152.49%	40.55%	99.23%	120.43%	100.00%	-
Total Cost	1,329,505	1,246,498	1,111,122	1,237,951	1,474,306	1,271,586	1,070,942	3.66%
YoY %	6.66%	12.18%	-10.25%	-16.03%	15.94%	18.74%	-	-
Horiz. %	124.14%	116.39%	103.75%	115.59%	137.66%	118.74%	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	510,476	385,671	445,686	455,234	445,686	446,028	391,127	4.53%
YoY %	32.36%	-13.47%	-2.10%	2.14%	-0.08%	14.04%	-	-
Horiz. %	130.51%	98.61%	113.95%	116.39%	113.95%	114.04%	100.00%	-
Div Payout %	67.74%	67.45%	75.02%	74.95%	74.81%	75.15%	74.79%	-
YoY %	0.43%	-10.09%	0.09%	0.19%	-0.45%	0.48%	-	-
Horiz. %	90.57%	90.19%	100.31%	100.21%	100.03%	100.48%	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	36.18%	31.45%	34.84%	32.92%	28.78%	31.82%	32.81%	-
YoY %	15.04%	-9.73%	5.83%	14.38%	-9.55%	-3.02%	-	-
Horiz. %	110.27%	95.85%	106.19%	100.34%	87.72%	96.98%	100.00%	-
ROE	25.17%	21.71%	23.71%	27.01%	27.97%	29.50%	29.00%	-
YoY %	15.94%	-8.44%	-12.22%	-3.43%	-5.19%	1.72%	-	-
Horiz. %	86.79%	74.86%	81.76%	93.14%	96.45%	101.72%	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	61.09	53.32	50.01	54.12	60.71	54.70	46.74	4.55%
YoY %	14.57%	6.62%	-7.59%	-10.85%	10.99%	17.03%	-	-
Horiz. %	130.70%	114.08%	107.00%	115.79%	129.89%	117.03%	100.00%	-
EPS	22.10	16.77	17.42	17.81	17.47	17.41	15.34	6.26%
YoY %	31.78%	-3.73%	-2.19%	1.95%	0.34%	13.49%	-	-
Horiz. %	144.07%	109.32%	113.56%	116.10%	113.89%	113.49%	100.00%	-
DPS	14.97	11.31	13.07	13.35	13.07	13.08	11.47	4.53%
YoY %	32.36%	-13.47%	-2.10%	2.14%	-0.08%	14.04%	-	-
Horiz. %	130.51%	98.61%	113.95%	116.39%	113.95%	114.04%	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	61.09	53.32	50.01	54.12	60.71	54.70	46.74	4.55%
YoY %	14.57%	6.62%	-7.59%	-10.85%	10.99%	17.03%	-	-
Horiz. %	130.70%	114.08%	107.00%	115.79%	129.89%	117.03%	100.00%	-
EPS	22.10	16.77	17.42	17.81	17.47	17.41	15.34	6.26%
YoY %	31.78%	-3.73%	-2.19%	1.95%	0.34%	13.49%	-	-
Horiz. %	144.07%	109.32%	113.56%	116.10%	113.89%	113.49%	100.00%	-
DPS	14.97	11.31	13.07	13.35	13.07	13.08	11.47	4.53%
YoY %	32.36%	-13.47%	-2.10%	2.14%	-0.08%	14.04%	-	-
Horiz. %	130.51%	98.61%	113.95%	116.39%	113.95%	114.04%	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	6.89	7.13	7.88	6.26	6.00	7.68	9.05	-4.43%
YoY %	-3.37%	-9.52%	25.88%	4.33%	-21.88%	-15.14%	-	-
Horiz. %	76.13%	78.78%	87.07%	69.17%	66.30%	84.86%	100.00%	-
P/EPS	19.05	22.66	22.62	19.03	20.84	24.13	27.58	-5.97%
YoY %	-15.93%	0.18%	18.86%	-8.69%	-13.63%	-12.51%	-	-
Horiz. %	69.07%	82.16%	82.02%	69.00%	75.56%	87.49%	100.00%	-
EY	5.25	4.41	4.42	5.25	4.80	4.14	3.63	6.33%
YoY %	19.05%	-0.23%	-15.81%	9.38%	15.94%	14.05%	-	-
Horiz. %	144.63%	121.49%	121.76%	144.63%	132.23%	114.05%	100.00%	-
DY	3.56	2.98	3.32	3.94	3.59	3.11	2.71	4.64%
YoY %	19.46%	-10.24%	-15.74%	9.75%	15.43%	14.76%	-	-
Horiz. %	131.37%	109.96%	122.51%	145.39%	132.47%	114.76%	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	4.06	3.65	3.89	3.40	3.66	4.39	4.01	-
P/RPS	6.65	6.85	7.78	6.28	6.03	8.03	8.58	-4.15%
YoY %	-2.92%	-11.95%	23.89%	4.15%	-24.91%	-6.41%	-	-
Horiz. %	77.51%	79.84%	90.68%	73.19%	70.28%	93.59%	100.00%	-
P/EPS	18.37	21.77	22.33	19.09	20.95	25.22	26.15	-5.71%
YoY %	-15.62%	-2.51%	16.97%	-8.88%	-16.93%	-3.56%	-	-
Horiz. %	70.25%	83.25%	85.39%	73.00%	80.11%	96.44%	100.00%	-
EY	5.44	4.59	4.48	5.24	4.77	3.96	3.82	6.06%
YoY %	18.52%	2.46%	-14.50%	9.85%	20.45%	3.66%	-	-
Horiz. %	142.41%	120.16%	117.28%	137.17%	124.87%	103.66%	100.00%	-
DY	3.69	3.10	3.36	3.93	3.57	2.98	2.86	4.33%
YoY %	19.03%	-7.74%	-14.50%	10.08%	19.80%	4.20%	-	-
Horiz. %	129.02%	108.39%	117.48%	137.41%	124.83%	104.20%	100.00%	-
P/NAPS	4.62	4.73	5.29	5.15	5.86	7.44	7.58	-7.91%
YoY %	-2.33%	-10.59%	2.72%	-12.12%	-21.24%	-1.85%	-	-
Horiz. %	60.95%	62.40%	69.79%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-08 12:20:00

EMA 5

10 Mins

BUY

2024-05-08 12:10:00

MACD/RSI

10 Mins

BUY

2024-05-08 12:00:00

EMA 5

10 Mins

SELL

2024-05-08 11:45:00

EMA 5

5 Mins

BUY

2024-05-08 11:40:00

EMA 5

5 Mins

SELL

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

368

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

PTRANS

PERAK TRANSIT BERHAD

354

HLIND

HONG LEONG INDUSTRIES BHD

354

MYEG

MY E.G. SERVICES BHD

329

CAPITALA

CAPITAL A BERHAD

301

DNEX

DAGANG NEXCHANGE BERHAD

272

RANHILL

RANHILL UTILITIES BERHAD

259

PBBANK

PUBLIC BANK BHD

253

Daily Stocks

BCMALL

0.02

+0.01

518,364,300

HSI-CXG

0.155

-0.01

275,222,200

INIX-OR

0.02

0.00

141,839,900

MYEG

0.975

+0.055

138,828,000

HSI-HUT

0.22

+0.01

133,116,400

0.115

+0.005

93,828,000

TECHNAX

0.01

0.00

85,111,400

CLASSITA

0.04

-0.005

79,064,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

F&N

32.52

+0.32

122,100

LPI

12.30

+0.22

38,800

BURSA

7.94

+0.17

2,368,500

AYER

7.18

+0.17

4,200

YTLPOWR

5.03

+0.15

12,126,000

XIAOMI-C30

0.255

+0.135

28,500

SIMEPLT

4.60

+0.12

3,444,400

LAGENDA

1.65

+0.10

1,766,100

SCIENTX

4.38

+0.10

1,075,100

NESTLE

128.40

+0.10

23,400

More gainer Stocks

DLADY

33.68

-0.62

19,200

AJI

19.04

-0.50

330,100

PCHEM-C95

0.095

-0.245

19,000

IDEAL

3.40

-0.24

1,400

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

HEIM

23.60

-0.12

27,800

ARKA

1.92

-0.12

19,400

HARISON

9.32

-0.11

9,700

TENAGA

12.38

-0.10

1,807,100

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