[WPRTS] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

10-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 45.64%

YoY- 29.45%

Quarter Report

WHB-3rd Quarterly Report (10 November 2016).pdf

Latest QR

Upcoming QR

WPRTS's Result

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	1,330,070	1,196,679	1,514,649	1,461,752	1,204,777	1,177,592	1,209,986	1.58%
YoY %	11.15%	-20.99%	3.62%	21.33%	2.31%	-2.68%	-	-
Horiz. %	109.92%	98.90%	125.18%	120.81%	99.57%	97.32%	100.00%	-
PBT	615,795	507,369	531,447	580,636	483,979	436,613	385,511	8.11%
YoY %	21.37%	-4.53%	-8.47%	19.97%	10.85%	13.26%	-	-
Horiz. %	159.73%	131.61%	137.86%	150.61%	125.54%	113.26%	100.00%	-
Tax	-150,338	-119,437	-90,917	-98,653	-111,660	-64,209	-81,381	10.76%
YoY %	-25.87%	-31.37%	7.84%	11.65%	-73.90%	21.10%	-	-
Horiz. %	184.73%	146.76%	111.72%	121.22%	137.21%	78.90%	100.00%	-
NP	465,457	387,932	440,530	481,983	372,319	372,404	304,130	7.34%
YoY %	19.98%	-11.94%	-8.60%	29.45%	-0.02%	22.45%	-	-
Horiz. %	153.05%	127.55%	144.85%	158.48%	122.42%	122.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	465,457	387,932	440,530	481,983	372,319	372,404	304,130	7.34%
YoY %	19.98%	-11.94%	-8.60%	29.45%	-0.02%	22.45%	-	-
Horiz. %	153.05%	127.55%	144.85%	158.48%	122.42%	122.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.41%	23.54%	17.11%	16.99%	23.07%	14.71%	21.11%	-
YoY %	3.70%	37.58%	0.71%	-26.35%	56.83%	-30.32%	-	-
Horiz. %	115.63%	111.51%	81.05%	80.48%	109.28%	69.68%	100.00%	-
Total Cost	864,613	808,747	1,074,119	979,769	832,458	805,188	905,856	-0.77%
YoY %	6.91%	-24.71%	9.63%	17.70%	3.39%	-11.11%	-	-
Horiz. %	95.45%	89.28%	118.58%	108.16%	91.90%	88.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,434,739	2,207,293	2,063,731	1,914,032	1,760,583	1,624,523	1,317,489	10.77%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	23.30%	-	-
Horiz. %	184.80%	167.54%	156.64%	145.28%	133.63%	123.30%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	229,833	184,140	217,216	248,930	181,412	173,909	1,075,284	-22.66%
YoY %	24.81%	-15.23%	-12.74%	37.22%	4.31%	-83.83%	-	-
Horiz. %	21.37%	17.12%	20.20%	23.15%	16.87%	16.17%	100.00%	-
Div Payout %	49.38%	47.47%	49.31%	51.65%	48.72%	46.70%	353.56%	-
YoY %	4.02%	-3.73%	-4.53%	6.01%	4.33%	-86.79%	-	-
Horiz. %	13.97%	13.43%	13.95%	14.61%	13.78%	13.21%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	2,434,739	2,207,293	2,063,731	1,914,032	1,760,583	1,624,523	1,317,489	10.77%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	23.30%	-	-
Horiz. %	184.80%	167.54%	156.64%	145.28%	133.63%	123.30%	100.00%	-
NOSH	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,410,000	3,050,451	1.87%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	11.79%	-	-
Horiz. %	111.79%	111.79%	111.79%	111.79%	111.79%	111.79%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	34.99%	32.42%	29.08%	32.97%	30.90%	31.62%	25.14%	-
YoY %	7.93%	11.49%	-11.80%	6.70%	-2.28%	25.78%	-	-
Horiz. %	139.18%	128.96%	115.67%	131.15%	122.91%	125.78%	100.00%	-
ROE	19.12%	17.58%	21.35%	25.18%	21.15%	22.92%	23.08%	-
YoY %	8.76%	-17.66%	-15.21%	19.05%	-7.72%	-0.69%	-	-
Horiz. %	82.84%	76.17%	92.50%	109.10%	91.64%	99.31%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	39.00	35.09	44.42	42.87	35.33	34.53	39.67	-0.28%
YoY %	11.14%	-21.00%	3.62%	21.34%	2.32%	-12.96%	-	-
Horiz. %	98.31%	88.45%	111.97%	108.07%	89.06%	87.04%	100.00%	-
EPS	13.65	11.38	12.92	14.13	10.92	10.92	9.97	5.37%
YoY %	19.95%	-11.92%	-8.56%	29.40%	0.00%	9.53%	-	-
Horiz. %	136.91%	114.14%	129.59%	141.73%	109.53%	109.53%	100.00%	-
DPS	6.74	5.40	6.37	7.30	5.32	5.10	35.25	-24.08%
YoY %	24.81%	-15.23%	-12.74%	37.22%	4.31%	-85.53%	-	-
Horiz. %	19.12%	15.32%	18.07%	20.71%	15.09%	14.47%	100.00%	-
NAPS	0.714	0.6473	0.6052	0.5613	0.5163	0.4764	0.4319	8.73%
YoY %	10.30%	6.96%	7.82%	8.72%	8.38%	10.30%	-	-
Horiz. %	165.32%	149.87%	140.13%	129.96%	119.54%	110.30%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	38.98	35.07	44.39	42.84	35.30	34.51	35.46	1.58%
YoY %	11.15%	-21.00%	3.62%	21.36%	2.29%	-2.68%	-	-
Horiz. %	109.93%	98.90%	125.18%	120.81%	99.55%	97.32%	100.00%	-
EPS	13.64	11.37	12.91	14.12	10.91	10.91	8.91	7.35%
YoY %	19.96%	-11.93%	-8.57%	29.42%	0.00%	22.45%	-	-
Horiz. %	153.09%	127.61%	144.89%	158.47%	122.45%	122.45%	100.00%	-
DPS	6.74	5.40	6.37	7.29	5.32	5.10	31.51	-22.65%
YoY %	24.81%	-15.23%	-12.62%	37.03%	4.31%	-83.81%	-	-
Horiz. %	21.39%	17.14%	20.22%	23.14%	16.88%	16.19%	100.00%	-
NAPS	0.7135	0.6468	0.6048	0.5609	0.5159	0.4761	0.3861	10.77%
YoY %	10.31%	6.94%	7.83%	8.72%	8.36%	23.31%	-	-
Horiz. %	184.80%	167.52%	156.64%	145.27%	133.62%	123.31%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-	-
Price	4.13	3.80	3.81	4.39	4.24	3.05	0.00	-
P/RPS	10.59	10.83	8.58	10.24	12.00	8.83	0.00	-
YoY %	-2.22%	26.22%	-16.21%	-14.67%	35.90%	0.00%	-	-
Horiz. %	119.93%	122.65%	97.17%	115.97%	135.90%	100.00%	-	-
P/EPS	30.26	33.40	29.49	31.06	38.83	27.93	0.00	-
YoY %	-9.40%	13.26%	-5.05%	-20.01%	39.03%	0.00%	-	-
Horiz. %	108.34%	119.58%	105.59%	111.21%	139.03%	100.00%	-	-
EY	3.31	2.99	3.39	3.22	2.58	3.58	0.00	-
YoY %	10.70%	-11.80%	5.28%	24.81%	-27.93%	0.00%	-	-
Horiz. %	92.46%	83.52%	94.69%	89.94%	72.07%	100.00%	-	-
DY	1.63	1.42	1.67	1.66	1.25	1.67	0.00	-
YoY %	14.79%	-14.97%	0.60%	32.80%	-25.15%	0.00%	-	-
Horiz. %	97.60%	85.03%	100.00%	99.40%	74.85%	100.00%	-	-
P/NAPS	5.78	5.87	6.30	7.82	8.21	6.40	0.00	-
YoY %	-1.53%	-6.83%	-19.44%	-4.75%	28.28%	0.00%	-	-
Horiz. %	90.31%	91.72%	98.44%	122.19%	128.28%	100.00%	-	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	05/11/19	09/11/18	10/11/17	10/11/16	13/11/15	06/11/14	11/11/13	-
Price	4.36	3.77	3.67	4.25	4.32	2.90	2.55	-
P/RPS	11.18	10.74	8.26	9.91	12.23	8.40	6.43	9.65%
YoY %	4.10%	30.02%	-16.65%	-18.97%	45.60%	30.64%	-	-
Horiz. %	173.87%	167.03%	128.46%	154.12%	190.20%	130.64%	100.00%	-
P/EPS	31.94	33.14	28.41	30.07	39.57	26.55	25.58	3.76%
YoY %	-3.62%	16.65%	-5.52%	-24.01%	49.04%	3.79%	-	-
Horiz. %	124.86%	129.55%	111.06%	117.55%	154.69%	103.79%	100.00%	-
EY	3.13	3.02	3.52	3.33	2.53	3.77	3.91	-3.63%
YoY %	3.64%	-14.20%	5.71%	31.62%	-32.89%	-3.58%	-	-
Horiz. %	80.05%	77.24%	90.03%	85.17%	64.71%	96.42%	100.00%	-
DY	1.55	1.43	1.74	1.72	1.23	1.76	13.82	-30.54%
YoY %	8.39%	-17.82%	1.16%	39.84%	-30.11%	-87.26%	-	-
Horiz. %	11.22%	10.35%	12.59%	12.45%	8.90%	12.74%	100.00%	-
P/NAPS	6.11	5.82	6.06	7.57	8.37	6.09	5.90	0.58%
YoY %	4.98%	-3.96%	-19.95%	-9.56%	37.44%	3.22%	-	-
Horiz. %	103.56%	98.64%	102.71%	128.31%	141.86%	103.22%	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