[WPRTS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
02-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -0.03%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,024,169 2,026,472 2,032,652 1,974,968 1,911,237 1,810,138 1,893,868 4.53%
PBT 1,032,518 1,018,436 1,094,384 865,067 862,512 753,212 807,568 17.78%
Tax -252,057 -245,856 -261,092 -210,581 -207,852 -178,920 -196,344 18.10%
NP 780,461 772,580 833,292 654,486 654,660 574,292 611,224 17.67%
-
NP to SH 780,461 772,580 833,292 654,486 654,660 574,292 611,224 17.67%
-
Tax Rate 24.41% 24.14% 23.86% 24.34% 24.10% 23.75% 24.31% -
Total Cost 1,243,708 1,253,892 1,199,360 1,320,482 1,256,577 1,235,846 1,282,644 -2.03%
-
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 386,466 579,700 - 392,832 229,606 344,410 - -
Div Payout % 49.52% 75.03% - 60.02% 35.07% 59.97% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 38.56% 38.12% 41.00% 33.14% 34.25% 31.73% 32.27% -
ROE 26.88% 25.80% 29.58% 23.13% 24.56% 21.80% 24.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.36 59.43 59.61 57.92 56.05 53.08 55.54 4.53%
EPS 22.89 22.66 24.44 19.19 19.20 16.84 17.92 17.70%
DPS 11.33 17.00 0.00 11.52 6.73 10.10 0.00 -
NAPS 0.8516 0.8782 0.826 0.8297 0.7817 0.7724 0.733 10.50%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 59.32 59.38 59.57 57.87 56.01 53.04 55.50 4.53%
EPS 22.87 22.64 24.42 19.18 19.18 16.83 17.91 17.68%
DPS 11.33 16.99 0.00 11.51 6.73 10.09 0.00 -
NAPS 0.851 0.8776 0.8254 0.8291 0.7811 0.7718 0.7325 10.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.50 4.21 4.20 4.30 3.86 3.80 3.38 -
P/RPS 7.58 7.08 7.05 7.42 6.89 7.16 6.09 15.69%
P/EPS 19.66 18.58 17.19 22.40 20.11 22.56 18.86 2.80%
EY 5.09 5.38 5.82 4.46 4.97 4.43 5.30 -2.65%
DY 2.52 4.04 0.00 2.68 1.74 2.66 0.00 -
P/NAPS 5.28 4.79 5.08 5.18 4.94 4.92 4.61 9.45%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 30/07/21 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 -
Price 4.47 4.15 4.25 4.57 4.30 3.65 3.65 -
P/RPS 7.53 6.98 7.13 7.89 7.67 6.88 6.57 9.50%
P/EPS 19.53 18.32 17.39 23.81 22.40 21.67 20.36 -2.73%
EY 5.12 5.46 5.75 4.20 4.46 4.61 4.91 2.82%
DY 2.54 4.10 0.00 2.52 1.57 2.77 0.00 -
P/NAPS 5.25 4.73 5.15 5.51 5.50 4.73 4.98 3.57%

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
Post a Comment