[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
06-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -74.14%
YoY- 9.22%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,974,968 1,433,428 905,069 473,467 1,782,890 1,330,070 869,640 72.34%
PBT 865,067 646,884 376,606 201,892 773,809 615,795 404,484 65.61%
Tax -210,581 -155,889 -89,460 -49,086 -182,913 -150,338 -98,263 65.83%
NP 654,486 490,995 287,146 152,806 590,896 465,457 306,221 65.54%
-
NP to SH 654,486 490,995 287,146 152,806 590,896 465,457 306,221 65.54%
-
Tax Rate 24.34% 24.10% 23.75% 24.31% 23.64% 24.41% 24.29% -
Total Cost 1,320,482 942,433 617,923 320,661 1,191,994 864,613 563,419 75.98%
-
Net Worth 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 8.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 392,832 172,205 172,205 - 443,300 229,833 229,833 42.72%
Div Payout % 60.02% 35.07% 59.97% - 75.02% 49.38% 75.05% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 8.40%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 33.14% 34.25% 31.73% 32.27% 33.14% 34.99% 35.21% -
ROE 23.13% 18.42% 10.90% 6.11% 23.08% 19.12% 12.22% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 57.92 42.04 26.54 13.88 52.28 39.00 25.50 72.36%
EPS 19.19 14.40 8.42 4.48 17.33 13.65 8.98 65.52%
DPS 11.52 5.05 5.05 0.00 13.00 6.74 6.74 42.72%
NAPS 0.8297 0.7817 0.7724 0.733 0.7508 0.714 0.7347 8.40%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 57.87 42.01 26.52 13.87 52.25 38.98 25.48 72.35%
EPS 19.18 14.39 8.41 4.48 17.32 13.64 8.97 65.59%
DPS 11.51 5.05 5.05 0.00 12.99 6.74 6.74 42.63%
NAPS 0.8291 0.7811 0.7718 0.7325 0.7503 0.7135 0.7342 8.40%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.30 3.86 3.80 3.38 4.21 4.13 3.94 -
P/RPS 7.42 9.18 14.32 24.34 8.05 10.59 15.45 -38.53%
P/EPS 22.40 26.81 45.13 75.43 24.30 30.26 43.87 -35.98%
EY 4.46 3.73 2.22 1.33 4.12 3.31 2.28 56.09%
DY 2.68 1.31 1.33 0.00 3.09 1.63 1.71 34.74%
P/NAPS 5.18 4.94 4.92 4.61 5.61 5.78 5.36 -2.24%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 02/02/21 26/11/20 24/07/20 06/05/20 07/02/20 05/11/19 26/07/19 -
Price 4.57 4.30 3.65 3.65 3.91 4.36 3.95 -
P/RPS 7.89 10.23 13.75 26.29 7.48 11.18 15.49 -36.08%
P/EPS 23.81 29.86 43.35 81.45 22.56 31.94 43.99 -33.46%
EY 4.20 3.35 2.31 1.23 4.43 3.13 2.27 50.43%
DY 2.52 1.17 1.38 0.00 3.32 1.55 1.71 29.34%
P/NAPS 5.51 5.50 4.73 4.98 5.21 6.11 5.38 1.59%

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