[WPRTS] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

26-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 9.44%

YoY- 24.68%

Quarter Report

WHB 2Q19 Financial Results.pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	2,054,672	2,026,472	1,810,138	1,739,280	1,558,254	2,044,744	1,974,682	0.66%
YoY %	1.39%	11.95%	4.07%	11.62%	-23.79%	3.55%	-	-
Horiz. %	104.05%	102.62%	91.67%	88.08%	78.91%	103.55%	100.00%	-
PBT	937,388	1,018,436	753,212	808,968	650,416	707,012	805,970	2.54%
YoY %	-7.96%	35.21%	-6.89%	24.38%	-8.00%	-12.28%	-	-
Horiz. %	116.31%	126.36%	93.45%	100.37%	80.70%	87.72%	100.00%	-
Tax	-309,096	-245,856	-178,920	-196,526	-159,196	-127,594	-144,070	13.56%
YoY %	-25.72%	-37.41%	8.96%	-23.45%	-24.77%	11.44%	-	-
Horiz. %	214.55%	170.65%	124.19%	136.41%	110.50%	88.56%	100.00%	-
NP	628,292	772,580	574,292	612,442	491,220	579,418	661,900	-0.86%
YoY %	-18.68%	34.53%	-6.23%	24.68%	-15.22%	-12.46%	-	-
Horiz. %	94.92%	116.72%	86.76%	92.53%	74.21%	87.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	628,292	772,580	574,292	612,442	491,220	579,418	661,900	-0.86%
YoY %	-18.68%	34.53%	-6.23%	24.68%	-15.22%	-12.46%	-	-
Horiz. %	94.92%	116.72%	86.76%	92.53%	74.21%	87.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.97%	24.14%	23.75%	24.29%	24.48%	18.05%	17.88%	-
YoY %	36.58%	1.64%	-2.22%	-0.78%	35.62%	0.95%	-	-
Horiz. %	184.40%	135.01%	132.83%	135.85%	136.91%	100.95%	100.00%	-
Total Cost	1,426,380	1,253,892	1,235,846	1,126,838	1,067,034	1,465,326	1,312,782	1.39%
YoY %	13.76%	1.46%	9.67%	5.60%	-27.18%	11.62%	-	-
Horiz. %	108.65%	95.51%	94.14%	85.84%	81.28%	111.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,124,582	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	7.60%
YoY %	4.34%	13.70%	5.13%	11.39%	5.59%	5.88%	-	-
Horiz. %	155.31%	148.85%	130.92%	124.53%	111.80%	105.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	471,261	579,700	344,410	459,667	368,280	434,433	497,860	-0.91%
YoY %	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-12.74%	-	-
Horiz. %	94.66%	116.44%	69.18%	92.33%	73.97%	87.26%	100.00%	-
Div Payout %	75.01%	75.03%	59.97%	75.05%	74.97%	74.98%	75.22%	-
YoY %	-0.03%	25.11%	-20.09%	0.11%	-0.01%	-0.32%	-	-
Horiz. %	99.72%	99.75%	79.73%	99.77%	99.67%	99.68%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	3,124,582	2,994,661	2,633,884	2,505,327	2,249,236	2,130,227	2,011,899	7.60%
YoY %	4.34%	13.70%	5.13%	11.39%	5.59%	5.88%	-	-
Horiz. %	155.31%	148.85%	130.92%	124.53%	111.80%	105.88%	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%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	30.58%	38.12%	31.73%	35.21%	31.52%	28.34%	33.52%	-
YoY %	-19.78%	20.14%	-9.88%	11.71%	11.22%	-15.45%	-	-
Horiz. %	91.23%	113.72%	94.66%	105.04%	94.03%	84.55%	100.00%	-
ROE	20.11%	25.80%	21.80%	24.45%	21.84%	27.20%	32.90%	-
YoY %	-22.05%	18.35%	-10.84%	11.95%	-19.71%	-17.33%	-	-
Horiz. %	61.12%	78.42%	66.26%	74.32%	66.38%	82.67%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	60.25	59.43	53.08	51.01	45.70	59.96	57.91	0.66%
YoY %	1.38%	11.96%	4.06%	11.62%	-23.78%	3.54%	-	-
Horiz. %	104.04%	102.62%	91.66%	88.08%	78.92%	103.54%	100.00%	-
EPS	18.42	22.66	16.84	17.96	14.40	17.00	19.42	-0.87%
YoY %	-18.71%	34.56%	-6.24%	24.72%	-15.29%	-12.46%	-	-
Horiz. %	94.85%	116.68%	86.71%	92.48%	74.15%	87.54%	100.00%	-
DPS	13.82	17.00	10.10	13.48	10.80	12.74	14.60	-0.91%
YoY %	-18.71%	68.32%	-25.07%	24.81%	-15.23%	-12.74%	-	-
Horiz. %	94.66%	116.44%	69.18%	92.33%	73.97%	87.26%	100.00%	-
NAPS	0.9163	0.8782	0.7724	0.7347	0.6596	0.6247	0.59	7.60%
YoY %	4.34%	13.70%	5.13%	11.39%	5.59%	5.88%	-	-
Horiz. %	155.31%	148.85%	130.92%	124.53%	111.80%	105.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	60.21	59.38	53.04	50.97	45.66	59.92	57.87	0.66%
YoY %	1.40%	11.95%	4.06%	11.63%	-23.80%	3.54%	-	-
Horiz. %	104.04%	102.61%	91.65%	88.08%	78.90%	103.54%	100.00%	-
EPS	18.41	22.64	16.83	17.95	14.39	16.98	19.40	-0.86%
YoY %	-18.68%	34.52%	-6.24%	24.74%	-15.25%	-12.47%	-	-
Horiz. %	94.90%	116.70%	86.75%	92.53%	74.18%	87.53%	100.00%	-
DPS	13.81	16.99	10.09	13.47	10.79	12.73	14.59	-0.91%
YoY %	-18.72%	68.38%	-25.09%	24.84%	-15.24%	-12.75%	-	-
Horiz. %	94.65%	116.45%	69.16%	92.32%	73.95%	87.25%	100.00%	-
NAPS	0.9156	0.8776	0.7718	0.7342	0.6591	0.6242	0.5896	7.60%
YoY %	4.33%	13.71%	5.12%	11.39%	5.59%	5.87%	-	-
Horiz. %	155.29%	148.85%	130.90%	124.53%	111.79%	105.87%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.55	4.21	3.80	3.94	3.39	3.64	4.20	-
P/RPS	5.89	7.08	7.16	7.72	7.42	6.07	7.25	-3.40%
YoY %	-16.81%	-1.12%	-7.25%	4.04%	22.24%	-16.28%	-	-
Horiz. %	81.24%	97.66%	98.76%	106.48%	102.34%	83.72%	100.00%	-
P/EPS	19.27	18.58	22.56	21.94	23.53	21.42	21.64	-1.91%
YoY %	3.71%	-17.64%	2.83%	-6.76%	9.85%	-1.02%	-	-
Horiz. %	89.05%	85.86%	104.25%	101.39%	108.73%	98.98%	100.00%	-
EY	5.19	5.38	4.43	4.56	4.25	4.67	4.62	1.95%
YoY %	-3.53%	21.44%	-2.85%	7.29%	-8.99%	1.08%	-	-
Horiz. %	112.34%	116.45%	95.89%	98.70%	91.99%	101.08%	100.00%	-
DY	3.89	4.04	2.66	3.42	3.19	3.50	3.48	1.87%
YoY %	-3.71%	51.88%	-22.22%	7.21%	-8.86%	0.57%	-	-
Horiz. %	111.78%	116.09%	76.44%	98.28%	91.67%	100.57%	100.00%	-
P/NAPS	3.87	4.79	4.92	5.36	5.14	5.83	7.12	-9.65%
YoY %	-19.21%	-2.64%	-8.21%	4.28%	-11.84%	-18.12%	-	-
Horiz. %	54.35%	67.28%	69.10%	75.28%	72.19%	81.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	30/07/21	24/07/20	26/07/19	25/07/18	20/07/17	28/07/16	-
Price	3.49	4.15	3.65	3.95	3.40	3.66	4.39	-
P/RPS	5.79	6.98	6.88	7.74	7.44	6.10	7.58	-4.38%
YoY %	-17.05%	1.45%	-11.11%	4.03%	21.97%	-19.53%	-	-
Horiz. %	76.39%	92.08%	90.77%	102.11%	98.15%	80.47%	100.00%	-
P/EPS	18.94	18.32	21.67	21.99	23.60	21.54	22.62	-2.91%
YoY %	3.38%	-15.46%	-1.46%	-6.82%	9.56%	-4.77%	-	-
Horiz. %	83.73%	80.99%	95.80%	97.21%	104.33%	95.23%	100.00%	-
EY	5.28	5.46	4.61	4.55	4.24	4.64	4.42	3.00%
YoY %	-3.30%	18.44%	1.32%	7.31%	-8.62%	4.98%	-	-
Horiz. %	119.46%	123.53%	104.30%	102.94%	95.93%	104.98%	100.00%	-
DY	3.96	4.10	2.77	3.41	3.18	3.48	3.33	2.92%
YoY %	-3.41%	48.01%	-18.77%	7.23%	-8.62%	4.50%	-	-
Horiz. %	118.92%	123.12%	83.18%	102.40%	95.50%	104.50%	100.00%	-
P/NAPS	3.81	4.73	4.73	5.38	5.15	5.86	7.44	-10.54%
YoY %	-19.45%	0.00%	-12.08%	4.47%	-12.12%	-21.24%	-	-
Horiz. %	51.21%	63.58%	63.58%	72.31%	69.22%	78.76%	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