Westports Holdings Bhd.

Westports Holdings Bhd.

MMYX:WPRTS
7.02
MYR
+0.25
(+3.69%)
21.57P/E
Nov 05Next Earn
Westports Holdings Bhd.
MYX:WPRTS
(Bursa Malaysia)

Recent

price

7.02

P/E

ratio

21.57

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
MYR
0.29
0.41
0.44
0.55
0.46
0.49
0.6
0.61
0.47
0.52
0.58
0.59
0.61
0.63
0.69
0.92
0.83
Revenue per Share
0.09
0.1
0.11
0.14
0.15
0.15
0.19
0.19
0.16
0.17
0.19
0.24
0.21
0.23
0.26
0.29
0.28
Basic EPS, GAAP
0.12
- -
0.05
0.02
0.09
0.15
0.11
0.08
0.11
0.26
0.21
0.21
0.19
0.23
0.2
0.27
0.25
Free Cash Flow per Basic Share
0.04
0.09
0.06
0.34
0.1
0.11
0.13
0.13
0.13
0.13
0.11
0.15
0.16
0.16
0.18
0.19
0.1
Dividend per Share
0.38
0.39
0.44
0.47
0.52
0.56
0.62
0.69
0.71
0.75
0.83
0.92
0.96
1.03
1.12
1.22
1.32
Book Value per Share
-0.01
-0.56
-0.55
-0.08
-0.03
-0.01
0.01
-0.02
- -
0.06
0.11
0.18
0.24
0.31
-0.27
-0.44
-0.41
Tangible Book Value per Share
3,410
3,410
3,410
3,140
3,410
3,410
3,410
3,410
3,410
3,410
3,410
3,410
3,410
3,410
3,410
3,414
3,418
Basic Weighted Avg Shares
999
1,387
1,492
1,713
1,562
1,682
2,035
2,089
1,615
1,783
1,975
2,022
2,069
2,152
2,344
3,125
2,824
Sales/Revenue/Turnover
47.47
33.46
32.46
32.95
41.15
42.45
40.24
35.65
48.45
47.61
47.11
54.49
45.92
48.21
50.96
44.53
47
Operating Margin (%)
105
112
108
121
143
153
165
185
213
256
260
259
265
259
255
287
224
Depreciation Expense
319
355
361
435
512
505
637
652
533
591
654
808
700
779
898
998
961
Net Income, GAAP
26.01
14.75
16.96
15.8
11.5
22.35
15.61
3.75
23.92
23.64
24.34
22.25
25.89
22.54
21.14
22.75
23.06
Effective Tax Rate (%)
31.97
25.58
24.19
25.42
32.79
30.02
31.3
31.19
33.04
33.14
33.14
39.97
33.81
36.22
38.31
31.95
34.02
Profit Margin (%)
186
177
-85
150
397
426
331
278
254
410
390
249
219
268
341
101
321
Working Capital
345
695
450
900
1,150
1,150
1,150
1,500
1,400
1,331
1,192
1,021
892
766
954
784
976
LT Debt
1,310
1,328
1,488
1,604
1,764
1,898
2,131
2,337
2,415
2,560
2,829
3,127
3,274
3,520
3,818
4,169
4,522
Total Equity
- -
20.3
18.64
20.05
20.71
18.29
21.57
20.11
15.32
16.27
17.09
19.95
16.2
18.4
19.94
20.81
18.68
Return on Invested Capital (%)
- -
19.52
18.96
20.51
21.15
18.8
22.09
20.46
15.57
16.65
17.45
20.28
17.26
18.74
20.3
21.47
19.55
Return on Capital (%)
- -
26.9
25.63
28.16
30.41
27.57
31.62
29.16
22.45
23.75
24.29
27.14
21.86
22.94
24.48
25
22.81
Return on Common Equity (%)

Capital Structure

MYR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
263
134
187
LT Borrowings
730
930
880
LT Finance Leases
54
108
96
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
3,422
3,436
3,436
Market Capitalization
19,405
20,378
20,825

Working Capital

MYR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,315
1,424
1,699
Cash, Cash Equivalents & STI
798
903
1,130
Accounts Receivable, Net
346
510
557
Inventories
10
10
12
Total Current Liabilities
1,213
1,120
1,378
Payables & Accruals
- -
- -
- -
ST Debt
263
134
187
Deferred Revenue
- -
- -
- -

Growth Rates

MYR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
8.22%
8.08%
9.2%
Free Cash Flow
13.33%
7.29%
36.61%
Net Income, GAAP
7.97%
9.57%
11.17%
Sales/Revenue/Turnover
7.31%
10.19%
33.31%
Total Cash Common Dividend
5.8%
11.49%
7.77%

Quarterly Revenue

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
543
553
573
675
2,344
2025
621
691
- -
1,061
3,125
2026
896
867
- -
- -
- -

Quarterly Earnings Per Share

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.06
0.06
0.07
0.08
0.26
2025
0.07
0.07
- -
0.08
0.29
2026
0.1
0.11
- -
- -
- -

Quarterly Dividends Per Share

MYR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.09
- -
0.09
- -
0.18
2025
0.11
- -
- -
- -
0.19
2026
0.1
- -
- -
- -
- -
Business
Westports Holdings Berhad Westports Holdings Berhad (5246.KL) operates as an investment holding company that develops and manages port operations at Westports, a major multi-cargo terminal in Port Klang, Malaysia; the company handles containerized cargo including gateway and transshipment volumes exceeding 10 million twenty-foot equivalent units (TEUs) annually, alongside conventional cargo such as dry bulk, break bulk, liquid bulk, cement, and roll-on/roll-off (RoRo) shipments; it provides marine services via tugboats and pilot boats, rental services for equipment and facilities, and ancillary services like terminal handling for shipping lines, forwarders, and consignees. Westports serves central Peninsular Malaysia's hinterland and connects to over 350 ports worldwide, leveraging natural deep-water berths along the Straits of Malacca to accommodate large vessels; its operations span primarily Malaysia with a focus on international trade routes including Asia-Europe, Asia-America, and intra-Asia, targeting shipping alliances, importers, exporters, and industries such as oil and gas, agriculture, and manufacturing. Founded in 1993 and headquartered at Pulau Indah, Port Klang, the company employs approximately 5,600 staff and maintains an 80% market share of container throughput in Port Klang through high productivity averaging 35 moves per hour, advanced equipment including quay cranes and rubber-tyred gantries, and a 5.8 km-long container yard. Recent developments include a new 58-year concession agreement signed in December 2023 with the Malaysian government and Port Klang Authority effective from 2024, ongoing Westports 2 Container Terminal expansion from CT10 to CT17 with dredging, land reclamation, and earthworks progressing toward CT10 operations by 2027-2028, completion of maintenance dredging in 2025 restoring full wharf capacity alongside new Port Klang tariffs boosting container revenue, and higher transshipment volumes from shipping alliances like Gemini Cooperation (Maersk-Hapag-Lloyd) and Ocean Alliance; the company participated in the China International Import Expo 2025 to support Malaysia's halal ecosystem, visited China Communications Construction Company (CCCC) headquarters to strengthen infrastructure ties including Westports 2 dredging works, and upgraded its 2025 container throughput guidance to mid-single-digit growth amid 11% year-on-year core net profit rise in first-half 2025 from value-added and restow services.