[WPRTS] YoY TTM Result on 30-Sep-2020 [#3]

Stock

[WPRTS] WESTPORTS HOLDINGS BERHAD

Announcement Date

26-Nov-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Sep-2020 [#3]

Profit Trend

QoQ- 7.8%

YoY- 0.89%

Quarter Report

WPRTS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	2,119,000	2,051,771	2,059,667	1,886,248	1,748,085	1,770,638	2,087,912	0.24%
YoY %	3.28%	-0.38%	9.19%	7.90%	-1.27%	-15.20%	-	-
Horiz. %	101.49%	98.27%	98.65%	90.34%	83.72%	84.80%	100.00%	-
PBT	994,373	957,833	992,572	804,898	809,643	652,804	705,630	5.88%
YoY %	3.81%	-3.50%	23.32%	-0.59%	24.03%	-7.49%	-	-
Horiz. %	140.92%	135.74%	140.66%	114.07%	114.74%	92.51%	100.00%	-
Tax	-185,981	-270,417	-243,735	-188,464	-198,644	-53,891	-110,102	9.12%
YoY %	31.22%	-10.95%	-29.33%	5.12%	-268.60%	51.05%	-	-
Horiz. %	168.92%	245.61%	221.37%	171.17%	180.42%	48.95%	100.00%	-
NP	808,392	687,416	748,837	616,434	610,999	598,913	595,528	5.22%
YoY %	17.60%	-8.20%	21.48%	0.89%	2.02%	0.57%	-	-
Horiz. %	135.74%	115.43%	125.74%	103.51%	102.60%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	808,392	687,416	748,837	616,434	610,999	598,913	595,528	5.22%
YoY %	17.60%	-8.20%	21.48%	0.89%	2.02%	0.57%	-	-
Horiz. %	135.74%	115.43%	125.74%	103.51%	102.60%	100.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.70%	28.23%	24.56%	23.41%	24.53%	8.26%	15.60%	-
YoY %	-33.76%	14.94%	4.91%	-4.57%	196.97%	-47.05%	-	-
Horiz. %	119.87%	180.96%	157.44%	150.06%	157.24%	52.95%	100.00%	-
Total Cost	1,310,608	1,364,355	1,310,830	1,269,814	1,137,086	1,171,725	1,492,384	-2.14%
YoY %	-3.94%	4.08%	3.23%	11.67%	-2.96%	-21.49%	-	-
Horiz. %	87.82%	91.42%	87.83%	85.09%	76.19%	78.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,314,178	3,039,333	2,903,955	2,665,597	2,434,739	2,207,293	2,063,731	8.21%
YoY %	9.04%	4.66%	8.94%	9.48%	10.30%	6.96%	-	-
Horiz. %	160.59%	147.27%	140.71%	129.16%	117.98%	106.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	533,664	552,078	510,476	385,671	445,686	455,234	445,686	3.04%
YoY %	-3.34%	8.15%	32.36%	-13.47%	-2.10%	2.14%	-	-
Horiz. %	119.74%	123.87%	114.54%	86.53%	100.00%	102.14%	100.00%	-
Div Payout %	66.02%	80.31%	68.17%	62.56%	72.94%	76.01%	74.84%	-
YoY %	-17.79%	17.81%	8.97%	-14.23%	-4.04%	1.56%	-	-
Horiz. %	88.21%	107.31%	91.09%	83.59%	97.46%	101.56%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	3,314,178	3,039,333	2,903,955	2,665,597	2,434,739	2,207,293	2,063,731	8.21%
YoY %	9.04%	4.66%	8.94%	9.48%	10.30%	6.96%	-	-
Horiz. %	160.59%	147.27%	140.71%	129.16%	117.98%	106.96%	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%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	38.15%	33.50%	36.36%	32.68%	34.95%	33.82%	28.52%	-
YoY %	13.88%	-7.87%	11.26%	-6.49%	3.34%	18.58%	-	-
Horiz. %	133.77%	117.46%	127.49%	114.59%	122.55%	118.58%	100.00%	-
ROE	24.39%	22.62%	25.79%	23.13%	25.10%	27.13%	28.86%	-
YoY %	7.82%	-12.29%	11.50%	-7.85%	-7.48%	-5.99%	-	-
Horiz. %	84.51%	78.38%	89.36%	80.15%	86.97%	94.01%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	62.14	60.17	60.40	55.32	51.26	51.92	61.23	0.24%
YoY %	3.27%	-0.38%	9.18%	7.92%	-1.27%	-15.20%	-	-
Horiz. %	101.49%	98.27%	98.64%	90.35%	83.72%	84.80%	100.00%	-
EPS	23.71	20.16	21.96	18.08	17.92	17.56	17.46	5.22%
YoY %	17.61%	-8.20%	21.46%	0.89%	2.05%	0.57%	-	-
Horiz. %	135.80%	115.46%	125.77%	103.55%	102.63%	100.57%	100.00%	-
DPS	15.65	16.19	14.97	11.31	13.07	13.35	13.07	3.04%
YoY %	-3.34%	8.15%	32.36%	-13.47%	-2.10%	2.14%	-	-
Horiz. %	119.74%	123.87%	114.54%	86.53%	100.00%	102.14%	100.00%	-
NAPS	0.9719	0.8913	0.8516	0.7817	0.714	0.6473	0.6052	8.21%
YoY %	9.04%	4.66%	8.94%	9.48%	10.30%	6.96%	-	-
Horiz. %	160.59%	147.27%	140.71%	129.16%	117.98%	106.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,410,000
RPS	62.10	60.13	60.36	55.27	51.23	51.89	61.18	0.24%
YoY %	3.28%	-0.38%	9.21%	7.89%	-1.27%	-15.18%	-	-
Horiz. %	101.50%	98.28%	98.66%	90.34%	83.74%	84.82%	100.00%	-
EPS	23.69	20.14	21.94	18.06	17.90	17.55	17.45	5.22%
YoY %	17.63%	-8.20%	21.48%	0.89%	1.99%	0.57%	-	-
Horiz. %	135.76%	115.42%	125.73%	103.50%	102.58%	100.57%	100.00%	-
DPS	15.64	16.18	14.96	11.30	13.06	13.34	13.06	3.04%
YoY %	-3.34%	8.16%	32.39%	-13.48%	-2.10%	2.14%	-	-
Horiz. %	119.75%	123.89%	114.55%	86.52%	100.00%	102.14%	100.00%	-
NAPS	0.9712	0.8907	0.851	0.7811	0.7135	0.6468	0.6048	8.20%
YoY %	9.04%	4.67%	8.95%	9.47%	10.31%	6.94%	-	-
Horiz. %	160.58%	147.27%	140.71%	129.15%	117.97%	106.94%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.23	3.06	4.50	3.86	4.13	3.80	3.81	-
P/RPS	5.20	5.09	7.45	6.98	8.06	7.32	6.22	-2.93%
YoY %	2.16%	-31.68%	6.73%	-13.40%	10.11%	17.68%	-	-
Horiz. %	83.60%	81.83%	119.77%	112.22%	129.58%	117.68%	100.00%	-
P/EPS	13.62	15.18	20.49	21.35	23.05	21.64	21.82	-7.55%
YoY %	-10.28%	-25.92%	-4.03%	-7.38%	6.52%	-0.82%	-	-
Horiz. %	62.42%	69.57%	93.90%	97.85%	105.64%	99.18%	100.00%	-
EY	7.34	6.59	4.88	4.68	4.34	4.62	4.58	8.17%
YoY %	11.38%	35.04%	4.27%	7.83%	-6.06%	0.87%	-	-
Horiz. %	160.26%	143.89%	106.55%	102.18%	94.76%	100.87%	100.00%	-
DY	4.85	5.29	3.33	2.93	3.16	3.51	3.43	5.94%
YoY %	-8.32%	58.86%	13.65%	-7.28%	-9.97%	2.33%	-	-
Horiz. %	141.40%	154.23%	97.08%	85.42%	92.13%	102.33%	100.00%	-
P/NAPS	3.32	3.43	5.28	4.94	5.78	5.87	6.30	-10.12%
YoY %	-3.21%	-35.04%	6.88%	-14.53%	-1.53%	-6.83%	-	-
Horiz. %	52.70%	54.44%	83.81%	78.41%	91.75%	93.17%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	09/11/23	04/11/22	29/10/21	26/11/20	05/11/19	09/11/18	10/11/17	-
Price	3.38	3.23	4.47	4.25	4.35	3.77	3.67	-
P/RPS	5.44	5.37	7.40	7.68	8.49	7.26	5.99	-1.59%
YoY %	1.30%	-27.43%	-3.65%	-9.54%	16.94%	21.20%	-	-
Horiz. %	90.82%	89.65%	123.54%	128.21%	141.74%	121.20%	100.00%	-
P/EPS	14.26	16.02	20.36	23.51	24.28	21.47	21.01	-6.25%
YoY %	-10.99%	-21.32%	-13.40%	-3.17%	13.09%	2.19%	-	-
Horiz. %	67.87%	76.25%	96.91%	111.90%	115.56%	102.19%	100.00%	-
EY	7.01	6.24	4.91	4.25	4.12	4.66	4.76	6.66%
YoY %	12.34%	27.09%	15.53%	3.16%	-11.59%	-2.10%	-	-
Horiz. %	147.27%	131.09%	103.15%	89.29%	86.55%	97.90%	100.00%	-
DY	4.63	5.01	3.35	2.66	3.00	3.54	3.56	4.47%
YoY %	-7.58%	49.55%	25.94%	-11.33%	-15.25%	-0.56%	-	-
Horiz. %	130.06%	140.73%	94.10%	74.72%	84.27%	99.44%	100.00%	-
P/NAPS	3.48	3.62	5.25	5.44	6.09	5.82	6.06	-8.82%
YoY %	-3.87%	-31.05%	-3.49%	-10.67%	4.64%	-3.96%	-	-
Horiz. %	57.43%	59.74%	86.63%	89.77%	100.50%	96.04%	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