[WPRTS] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

07-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- -4.79%

YoY- 10.76%

Quarter Report

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	2,069,012	2,022,024	1,974,968	1,782,890	1,614,694	2,088,608	2,035,015	0.27%
YoY %	2.32%	2.38%	10.77%	10.42%	-22.69%	2.63%	-	-
Horiz. %	101.67%	99.36%	97.05%	87.61%	79.35%	102.63%	100.00%	-
PBT	943,940	1,039,548	865,067	773,809	701,217	676,882	754,819	3.79%
YoY %	-9.20%	20.17%	11.79%	10.35%	3.60%	-10.33%	-	-
Horiz. %	125.06%	137.72%	114.61%	102.52%	92.90%	89.67%	100.00%	-
Tax	-244,362	-231,326	-210,581	-182,913	-167,743	-25,371	-117,838	12.91%
YoY %	-5.64%	-9.85%	-15.13%	-9.04%	-561.16%	78.47%	-	-
Horiz. %	207.37%	196.31%	178.70%	155.22%	142.35%	21.53%	100.00%	-
NP	699,578	808,222	654,486	590,896	533,474	651,511	636,981	1.57%
YoY %	-13.44%	23.49%	10.76%	10.76%	-18.12%	2.28%	-	-
Horiz. %	109.83%	126.88%	102.75%	92.77%	83.75%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	699,578	808,222	654,486	590,896	533,474	651,511	636,981	1.57%
YoY %	-13.44%	23.49%	10.76%	10.76%	-18.12%	2.28%	-	-
Horiz. %	109.83%	126.88%	102.75%	92.77%	83.75%	102.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.89%	22.25%	24.34%	23.64%	23.92%	3.75%	15.61%	-
YoY %	16.36%	-8.59%	2.96%	-1.17%	537.87%	-75.98%	-	-
Horiz. %	165.86%	142.54%	155.93%	151.44%	153.24%	24.02%	100.00%	-
Total Cost	1,369,434	1,213,802	1,320,482	1,191,994	1,081,220	1,437,097	1,398,034	-0.34%
YoY %	12.82%	-8.08%	10.78%	10.25%	-24.76%	2.79%	-	-
Horiz. %	97.95%	86.82%	94.45%	85.26%	77.34%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,274,282	3,126,969	2,829,276	2,560,228	2,414,961	2,274,811	2,068,847	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Dividend
Div	490,016	606,298	392,832	443,300	399,992	488,311	477,400	0.43%
YoY %	-19.18%	54.34%	-11.38%	10.83%	-18.09%	2.29%	-	-
Horiz. %	102.64%	127.00%	82.29%	92.86%	83.79%	102.29%	100.00%	-
Div Payout %	70.04%	75.02%	60.02%	75.02%	74.98%	74.95%	74.95%	-
YoY %	-6.64%	24.99%	-19.99%	0.05%	0.04%	0.00%	-	-
Horiz. %	93.45%	100.09%	80.08%	100.09%	100.04%	100.00%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Equity
Net Worth	3,274,282	3,126,969	2,829,276	2,560,228	2,414,961	2,274,811	2,068,847	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	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%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Ratio Analysis
NP Margin	33.81%	39.97%	33.14%	33.14%	33.04%	31.19%	31.30%	-
YoY %	-15.41%	20.61%	0.00%	0.30%	5.93%	-0.35%	-	-
Horiz. %	108.02%	127.70%	105.88%	105.88%	105.56%	99.65%	100.00%	-
ROE	21.37%	25.85%	23.13%	23.08%	22.09%	28.64%	30.79%	-
YoY %	-17.33%	11.76%	0.22%	4.48%	-22.87%	-6.98%	-	-
Horiz. %	69.41%	83.96%	75.12%	74.96%	71.74%	93.02%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Per Share
RPS	60.67	59.30	57.92	52.28	47.35	61.25	59.68	0.27%
YoY %	2.31%	2.38%	10.79%	10.41%	-22.69%	2.63%	-	-
Horiz. %	101.66%	99.36%	97.05%	87.60%	79.34%	102.63%	100.00%	-
EPS	20.52	23.70	19.19	17.33	15.64	19.11	18.68	1.57%
YoY %	-13.42%	23.50%	10.73%	10.81%	-18.16%	2.30%	-	-
Horiz. %	109.85%	126.87%	102.73%	92.77%	83.73%	102.30%	100.00%	-
DPS	14.37	17.78	11.52	13.00	11.73	14.32	14.00	0.43%
YoY %	-19.18%	54.34%	-11.38%	10.83%	-18.09%	2.29%	-	-
Horiz. %	102.64%	127.00%	82.29%	92.86%	83.79%	102.29%	100.00%	-
NAPS	0.9602	0.917	0.8297	0.7508	0.7082	0.6671	0.6067	7.94%
YoY %	4.71%	10.52%	10.51%	6.02%	6.16%	9.96%	-	-
Horiz. %	158.27%	151.15%	136.76%	123.75%	116.73%	109.96%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	60.63	59.25	57.87	52.25	47.32	61.20	59.63	0.27%
YoY %	2.33%	2.38%	10.76%	10.42%	-22.68%	2.63%	-	-
Horiz. %	101.68%	99.36%	97.05%	87.62%	79.36%	102.63%	100.00%	-
EPS	20.50	23.68	19.18	17.32	15.63	19.09	18.67	1.56%
YoY %	-13.43%	23.46%	10.74%	10.81%	-18.12%	2.25%	-	-
Horiz. %	109.80%	126.83%	102.73%	92.77%	83.72%	102.25%	100.00%	-
DPS	14.36	17.77	11.51	12.99	11.72	14.31	13.99	0.43%
YoY %	-19.19%	54.39%	-11.39%	10.84%	-18.10%	2.29%	-	-
Horiz. %	102.64%	127.02%	82.27%	92.85%	83.77%	102.29%	100.00%	-
NAPS	0.9595	0.9163	0.8291	0.7503	0.7077	0.6666	0.6063	7.94%
YoY %	4.71%	10.52%	10.50%	6.02%	6.17%	9.95%	-	-
Horiz. %	158.25%	151.13%	136.75%	123.75%	116.72%	109.95%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	-
Price	3.80	4.05	4.30	4.21	3.62	3.70	4.30	-
P/RPS	6.26	6.83	7.42	8.05	7.64	6.04	7.21	-2.32%
YoY %	-8.35%	-7.95%	-7.83%	5.37%	26.49%	-16.23%	-	-
Horiz. %	86.82%	94.73%	102.91%	111.65%	105.96%	83.77%	100.00%	-
P/EPS	18.52	17.09	22.40	24.30	23.14	19.37	23.02	-3.55%
YoY %	8.37%	-23.71%	-7.82%	5.01%	19.46%	-15.86%	-	-
Horiz. %	80.45%	74.24%	97.31%	105.56%	100.52%	84.14%	100.00%	-
EY	5.40	5.85	4.46	4.12	4.32	5.16	4.34	3.70%
YoY %	-7.69%	31.17%	8.25%	-4.63%	-16.28%	18.89%	-	-
Horiz. %	124.42%	134.79%	102.76%	94.93%	99.54%	118.89%	100.00%	-
DY	3.78	4.39	2.68	3.09	3.24	3.87	3.26	2.49%
YoY %	-13.90%	63.81%	-13.27%	-4.63%	-16.28%	18.71%	-	-
Horiz. %	115.95%	134.66%	82.21%	94.79%	99.39%	118.71%	100.00%	-
P/NAPS	3.96	4.42	5.18	5.61	5.11	5.55	7.09	-9.24%
YoY %	-10.41%	-14.67%	-7.66%	9.78%	-7.93%	-21.72%	-	-
Horiz. %	55.85%	62.34%	73.06%	79.13%	72.07%	78.28%	100.00%	-

	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	20/01/23	27/01/22	02/02/21	07/02/20	30/01/19	08/02/18	10/02/17	-
Price	3.76	3.92	4.57	3.91	3.79	3.54	4.13	-
P/RPS	6.20	6.61	7.89	7.48	8.00	5.78	6.92	-1.81%
YoY %	-6.20%	-16.22%	5.48%	-6.50%	38.41%	-16.47%	-	-
Horiz. %	89.60%	95.52%	114.02%	108.09%	115.61%	83.53%	100.00%	-
P/EPS	18.33	16.54	23.81	22.56	24.23	18.53	22.11	-3.07%
YoY %	10.82%	-30.53%	5.54%	-6.89%	30.76%	-16.19%	-	-
Horiz. %	82.90%	74.81%	107.69%	102.04%	109.59%	83.81%	100.00%	-
EY	5.46	6.05	4.20	4.43	4.13	5.40	4.52	3.19%
YoY %	-9.75%	44.05%	-5.19%	7.26%	-23.52%	19.47%	-	-
Horiz. %	120.80%	133.85%	92.92%	98.01%	91.37%	119.47%	100.00%	-
DY	3.82	4.54	2.52	3.32	3.09	4.05	3.39	2.00%
YoY %	-15.86%	80.16%	-24.10%	7.44%	-23.70%	19.47%	-	-
Horiz. %	112.68%	133.92%	74.34%	97.94%	91.15%	119.47%	100.00%	-
P/NAPS	3.92	4.27	5.51	5.21	5.35	5.31	6.81	-8.79%
YoY %	-8.20%	-22.50%	5.76%	-2.62%	0.75%	-22.03%	-	-
Horiz. %	57.56%	62.70%	80.91%	76.51%	78.56%	77.97%	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