T-O (am): 4.16 (08:59:00)
Last updated: 12:27
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26 Jul 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 552.99 | 265.88 | 203.75 | 36.9% | 8.89 | 5.98 | 1.8% | 1.9% | 0.4% | 4.6% | ||||||||
02 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 543.15 | 265.43 | 204.51 | 37.6% | 0.00 | 6.00 | 2.0% | 5.9% | 0.8% | 11.4% | ||||||||
02 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 554.06 | 263.11 | 206.08 | 37.2% | 8.72 | 6.04 | 2.2% | 6.3% | 5.7% | 12.3% | ||||||||
09 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 542.31 | 252.36 | 195.00 | 36.0% | 0.00 | 5.72 | 0.1% | 4.2% | 0.1% | 29.7% | ||||||||
27 Jul 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 542.64 | 253.87 | 194.76 | 35.9% | 8.19 | 5.71 | 5.8% | 6.2% | 6.1% | 20.0% | ||||||||
05 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 512.91 | 236.88 | 183.59 | 35.8% | 0.00 | 5.38 | 1.6% | 0.7% | 21.9% | 20.9% | ||||||||
20 Jan 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 521.14 | 251.27 | 235.04 | 45.1% | 7.46 | 6.89 | 0.1% | 3.4% | 56.3% | 5.5% | ||||||||
04 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 520.54 | 223.98 | 150.39 | 28.9% | 0.00 | 4.41 | 1.9% | 3.1% | 7.3% | 24.4% | ||||||||
28 Jul 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 510.98 | 219.95 | 162.29 | 31.8% | 6.91 | 4.76 | 1.0% | 1.2% | 6.9% | 8.8% | ||||||||
26 Apr 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 516.36 | 248.75 | 151.85 | 29.4% | 0.00 | 4.45 | 2.5% | 1.6% | 31.9% | 27.1% | ||||||||
27 Jan 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 503.90 | 265.16 | 222.88 | 44.2% | 9.28 | 6.54 | 0.2% | 7.0% | 12.0% | 36.3% | ||||||||
29 Oct 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 504.89 | 265.17 | 199.06 | 39.4% | 0.00 | 5.84 | 0.0% | 4.4% | 11.8% | 2.4% | ||||||||
30 Jul 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 505.07 | 235.62 | 177.97 | 35.2% | 8.50 | 5.22 | 0.6% | 17.0% | 14.6% | 32.5% | ||||||||
28 Apr 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 508.16 | 273.60 | 208.32 | 41.0% | 0.00 | 6.11 | 6.2% | 7.3% | 27.4% | 36.3% | ||||||||
02 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 541.54 | 218.18 | 163.49 | 30.2% | 6.47 | 4.79 | 2.5% | 19.6% | 19.8% | 30.3% | ||||||||
26 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 528.36 | 270.28 | 203.85 | 38.6% | 0.00 | 5.98 | 22.4% | 14.8% | 51.7% | 28.0% | ||||||||
24 Jul 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 431.60 | 174.71 | 134.34 | 31.1% | 5.05 | 3.94 | 8.8% | 5.0% | 12.1% | 19.2% | ||||||||
06 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 473.47 | 201.89 | 152.81 | 32.3% | 0.00 | 4.48 | 4.6% | 14.0% | 21.8% | 9.2% | ||||||||
07 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 452.82 | 158.01 | 125.44 | 27.7% | 6.26 | 3.68 | 1.6% | 8.3% | 21.2% | 13.8% | ||||||||
05 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 460.43 | 211.31 | 159.24 | 34.6% | 0.00 | 4.67 | 1.3% | 16.9% | 4.3% | 30.7% | ||||||||
26 Jul 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 454.45 | 218.81 | 166.32 | 36.6% | 6.74 | 4.88 | 9.5% | 18.0% | 18.9% | 34.4% | ||||||||
26 Apr 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 415.19 | 185.68 | 139.90 | 33.7% | 0.00 | 4.10 | 0.7% | 27.7% | 3.9% | 33.7% | ||||||||
30 Jan 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 418.01 | 193.85 | 145.54 | 34.8% | 6.33 | 4.27 | 6.1% | 15.1% | 19.5% | 3.5% | ||||||||
25 Jul 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 394.04 | 161.60 | 121.81 | 30.9% | 5.40 | 3.57 | 2.3% | 21.4% | 1.6% | 18.1% | ||||||||
25 Apr 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 385.09 | 163.60 | 123.80 | 32.1% | 0.00 | 3.63 | 32.9% | 26.1% | 41.3% | 12.1% | ||||||||
08 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 573.96 | 145.44 | 210.98 | 36.8% | 7.95 | 6.19 | 16.6% | 0.1% | 39.9% | 36.1% | ||||||||
10 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 492.28 | 177.94 | 150.82 | 30.6% | 0.00 | 4.42 | 1.8% | 3.8% | 1.3% | 0.1% | ||||||||
20 Jul 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 501.44 | 174.42 | 148.82 | 29.7% | 6.37 | 4.36 | 3.7% | 4.0% | 5.6% | 6.9% | ||||||||
27 Apr 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 520.93 | 179.08 | 140.89 | 27.1% | 0.00 | 4.13 | 9.1% | 12.1% | 9.1% | 17.6% | ||||||||
10 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 573.26 | 174.18 | 155.00 | 27.0% | 6.70 | 4.55 | 20.8% | 20.2% | 2.6% | 16.9% | ||||||||
10 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 474.41 | 177.65 | 151.03 | 31.8% | 0.00 | 4.43 | 9.2% | 18.4% | 5.5% | 16.1% | ||||||||
28 Jul 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 522.63 | 191.99 | 159.87 | 30.6% | 7.30 | 4.69 | 12.5% | 28.9% | 6.5% | 30.9% | ||||||||
28 Apr 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 464.71 | 211.00 | 171.08 | 36.8% | 0.00 | 5.02 | 2.6% | 16.6% | 29.1% | 42.3% | ||||||||
03 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 477.01 | 166.16 | 132.54 | 27.8% | 5.78 | 3.89 | 19.0% | 24.1% | 1.9% | 5.2% | ||||||||
13 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 400.77 | 162.33 | 130.04 | 32.5% | 0.00 | 3.81 | 1.1% | 1.1% | 6.5% | 7.7% | ||||||||
31 Jul 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 405.28 | 162.05 | 122.09 | 30.1% | 5.32 | 3.58 | 1.6% | 0.9% | 1.6% | 0.3% | ||||||||
30 Apr 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 398.72 | 159.60 | 120.19 | 30.1% | 0.00 | 3.52 | 3.7% | 9.8% | 14.0% | 10.2% | ||||||||
11 Feb 15 | 31/12/14 | 4 | 31/12/14 | 384.49 | 142.17 | 139.80 | 36.4% | 6.15 | 4.10 | 5.2% | 23.5% | 0.8% | 6.6% |
EPS | 23.73 sen |
Trailing PE (Sector Median: 15.5) | 17.9 |
PEG | 4.22 |
Altman Z | 0.9 |
Beaver | 0.169 |
Current Ratio | 0.81 |
Debt-Equity (DE) Ratio | 0.58 |
FCF Yield | 2.23 % |
Revenue QoQ | 1.81 % |
Revenue YoY | 1.91% |
Profit QoQ | -0.37 % |
Profit YoY | 4.61 % |
Profit Margin (Sector Median: 7.0) | 36.91 % |
ROE (ROIC: 19.28) | 23.35 % |
Dividend Per Share (DPS) | 17.61 sen |
Dividend Yield (DY) | 4.14 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 15.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 7.0) | |
ROE (ROIC: 19.25) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 8 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 1.06 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 203.75 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 2402.13 |
Expected Revenue (M) | 6799.11 |
Expected Growth (%) | 22.0 |
No transaction in the last 2 months.
Market Cap: 14492 M.
Number of Shares: 3410 M.
Adjusted Float: 24.0%.
Stock highly correlated with
PGF (91%)
MISC (90%)
SENFONG (90%)
SUNCON (90%)
Westports Holdings Berhad, primarily manages port operations dealing with container and conventional cargo. It also provides a wide range of port services, including marine services, rental services and other ancillary services. The company was incorporated in 1993 and is located in Port Klang, Malaysia.
Sectors: Trading & Services, Shipping Ports, F4GBM, F4GBM Shariah, MSCI, Transportation & Logistics, Transportation & Logistics Services, Mid Cap
Code: 5246
Website: http://www.westportsmalaysia.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 28-Feb-2023
Shareholder | % | Value (M) |
---|---|---|
Pembinaan Redzai Sdn Berhad | 42.39% | 6143.37 |
South Port Investment Holdings Limited | 23.55% | 3412.98 |
Employees Provident Fund Board | 8.32% | 1205.92 |
KWAP | 5.68% | 823.32 |
Amanah Saham Bumiputera | 3.13% | 453.62 |
Semakin Ajaib Sdn Bhd | 2.92% | 423.18 |
Tabung Haji | 1.21% | 175.36 |
Public Mutual Fund | 0.68% | 98.55 |
Vanguard Group | 0.65% | 94.2 |
Prulink Equity Fund | 0.4% | 57.97 |
Amanah Saham Malaysia | 0.38% | 55.07 |
Permodalan Nasional Berhad | 0.38% | 55.07 |
Cbny For Norges Bank | 0.32% | 46.38 |
Pamb For Prulink Equity Focus Fund | 0.3% | 43.48 |
AIA Group | 0.29% | 42.03 |
Pertubuhan Keselamatan Sosial | 0.26% | 37.68 |
Urusharta Jamaah Sdn. Bhd. | 0.24% | 34.78 |
PBTB for Takafulink Dana Ekuiti | 0.21% | 30.43 |
Cimb For Semakin Ajaib Sdn Bhd | 0.18% | 26.09 |
Wisdomtree Emerging Markets Smallcap Dividend Fund | 0.16% | 23.19 |