[WPRTS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 85.43%
YoY- 34.53%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 516,361 2,022,024 1,518,127 1,013,236 508,163 1,974,968 1,433,428 -49.40%
PBT 248,745 1,039,548 774,389 509,218 273,596 865,067 646,884 -47.15%
Tax -96,892 -231,326 -189,043 -122,928 -65,273 -210,581 -155,889 -27.19%
NP 151,853 808,222 585,346 386,290 208,323 654,486 490,995 -54.29%
-
NP to SH 151,853 808,222 585,346 386,290 208,323 654,486 490,995 -54.29%
-
Tax Rate 38.95% 22.25% 24.41% 24.14% 23.86% 24.34% 24.10% -
Total Cost 364,508 1,213,802 932,781 626,946 299,840 1,320,482 942,433 -46.94%
-
Net Worth 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 7.29%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 606,298 289,850 289,850 - 392,832 172,205 -
Div Payout % - 75.02% 49.52% 75.03% - 60.02% 35.07% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 7.29%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 29.41% 39.97% 38.56% 38.12% 41.00% 33.14% 34.25% -
ROE 5.13% 25.85% 20.16% 12.90% 7.40% 23.13% 18.42% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.14 59.30 44.52 29.71 14.90 57.92 42.04 -49.41%
EPS 4.45 23.70 17.17 11.33 6.11 19.19 14.40 -54.32%
DPS 0.00 17.78 8.50 8.50 0.00 11.52 5.05 -
NAPS 0.8687 0.917 0.8516 0.8782 0.826 0.8297 0.7817 7.29%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.13 59.25 44.49 29.69 14.89 57.87 42.01 -49.41%
EPS 4.45 23.68 17.15 11.32 6.10 19.18 14.39 -54.30%
DPS 0.00 17.77 8.49 8.49 0.00 11.51 5.05 -
NAPS 0.8681 0.9163 0.851 0.8776 0.8254 0.8291 0.7811 7.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.00 4.05 4.50 4.21 4.20 4.30 3.86 -
P/RPS 26.42 6.83 10.11 14.17 28.18 7.42 9.18 102.46%
P/EPS 89.82 17.09 26.22 37.16 68.75 22.40 26.81 124.06%
EY 1.11 5.85 3.81 2.69 1.45 4.46 3.73 -55.45%
DY 0.00 4.39 1.89 2.02 0.00 2.68 1.31 -
P/NAPS 4.60 4.42 5.28 4.79 5.08 5.18 4.94 -4.64%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/04/22 27/01/22 29/10/21 30/07/21 28/04/21 02/02/21 26/11/20 -
Price 3.93 3.92 4.47 4.15 4.25 4.57 4.30 -
P/RPS 25.95 6.61 10.04 13.97 28.52 7.89 10.23 86.10%
P/EPS 88.25 16.54 26.04 36.63 69.57 23.81 29.86 106.08%
EY 1.13 6.05 3.84 2.73 1.44 4.20 3.35 -51.57%
DY 0.00 4.54 1.90 2.05 0.00 2.52 1.17 -
P/NAPS 4.52 4.27 5.25 4.73 5.15 5.51 5.50 -12.27%

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