[WPRTS] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
24-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -12.08%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 508,163 541,540 528,359 431,602 473,467 452,820 460,430 6.79%
PBT 273,596 218,183 270,278 174,714 201,892 158,014 211,311 18.77%
Tax -65,273 -54,692 -66,429 -40,374 -49,086 -32,575 -52,075 16.23%
NP 208,323 163,491 203,849 134,340 152,806 125,439 159,236 19.59%
-
NP to SH 208,323 163,491 203,849 134,340 152,806 125,439 159,236 19.59%
-
Tax Rate 23.86% 25.07% 24.58% 23.11% 24.31% 20.62% 24.64% -
Total Cost 299,840 378,049 324,510 297,262 320,661 327,381 301,194 -0.29%
-
Net Worth 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 10.19%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 220,626 - 172,205 - 213,466 - -
Div Payout % - 134.95% - 128.19% - 170.18% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 10.19%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 41.00% 30.19% 38.58% 31.13% 32.27% 27.70% 34.58% -
ROE 7.40% 5.78% 7.65% 5.10% 6.11% 4.90% 6.54% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.90 15.88 15.49 12.66 13.88 13.28 13.50 6.79%
EPS 6.11 4.79 5.98 3.94 4.48 3.68 4.67 19.60%
DPS 0.00 6.47 0.00 5.05 0.00 6.26 0.00 -
NAPS 0.826 0.8297 0.7817 0.7724 0.733 0.7508 0.714 10.19%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.90 15.88 15.49 12.66 13.88 13.28 13.50 6.79%
EPS 6.11 4.79 5.98 3.94 4.48 3.68 4.67 19.60%
DPS 0.00 6.47 0.00 5.05 0.00 6.26 0.00 -
NAPS 0.826 0.8297 0.7817 0.7724 0.733 0.7508 0.714 10.19%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.20 4.30 3.86 3.80 3.38 4.21 4.13 -
P/RPS 28.18 27.08 24.91 30.02 24.34 31.70 30.59 -5.31%
P/EPS 68.75 89.69 64.57 96.46 75.43 114.45 88.44 -15.44%
EY 1.45 1.11 1.55 1.04 1.33 0.87 1.13 18.06%
DY 0.00 1.50 0.00 1.33 0.00 1.49 0.00 -
P/NAPS 5.08 5.18 4.94 4.92 4.61 5.61 5.78 -8.23%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 07/02/20 05/11/19 -
Price 4.25 4.57 4.30 3.65 3.65 3.91 4.36 -
P/RPS 28.52 28.78 27.75 28.84 26.29 29.44 32.29 -7.93%
P/EPS 69.57 95.32 71.93 92.65 81.45 106.29 93.37 -17.79%
EY 1.44 1.05 1.39 1.08 1.23 0.94 1.07 21.87%
DY 0.00 1.42 0.00 1.38 0.00 1.60 0.00 -
P/NAPS 5.15 5.51 5.50 4.73 4.98 5.21 6.11 -10.76%

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