[WPRTS] QoQ Quarter Result on 30-Jun-2022 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6.88%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 512,915 521,138 520,538 510,975 516,361 503,897 504,891 1.05%
PBT 236,881 251,266 223,980 219,949 248,745 265,159 265,171 -7.25%
Tax -53,295 -16,228 -73,586 -57,656 -96,892 -42,283 -66,115 -13.39%
NP 183,586 235,038 150,394 162,293 151,853 222,876 199,056 -5.25%
-
NP to SH 183,586 235,038 150,394 162,293 151,853 222,876 199,056 -5.25%
-
Tax Rate 22.50% 6.46% 32.85% 26.21% 38.95% 15.95% 24.93% -
Total Cost 329,329 286,100 370,144 348,682 364,508 281,021 305,835 5.06%
-
Net Worth 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 6.77%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 254,386 - 235,630 - 316,447 - -
Div Payout % - 108.23% - 145.19% - 141.98% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 6.77%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 35.79% 45.10% 28.89% 31.76% 29.41% 44.23% 39.43% -
ROE 5.73% 7.18% 4.95% 5.19% 5.13% 7.13% 6.85% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.04 15.28 15.27 14.98 15.14 14.78 14.81 1.03%
EPS 5.38 6.89 4.41 4.76 4.45 6.54 5.84 -5.32%
DPS 0.00 7.46 0.00 6.91 0.00 9.28 0.00 -
NAPS 0.9395 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 6.77%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.03 15.27 15.25 14.97 15.13 14.77 14.80 1.03%
EPS 5.38 6.89 4.41 4.76 4.45 6.53 5.83 -5.21%
DPS 0.00 7.45 0.00 6.90 0.00 9.27 0.00 -
NAPS 0.9388 0.9595 0.8907 0.9156 0.8681 0.9163 0.851 6.77%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.60 3.80 3.06 3.55 4.00 4.05 4.50 -
P/RPS 23.93 24.86 20.05 23.69 26.42 27.41 30.39 -14.74%
P/EPS 66.87 55.13 69.38 74.59 89.82 61.96 77.09 -9.05%
EY 1.50 1.81 1.44 1.34 1.11 1.61 1.30 10.01%
DY 0.00 1.96 0.00 1.95 0.00 2.29 0.00 -
P/NAPS 3.83 3.96 3.43 3.87 4.60 4.42 5.28 -19.28%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 05/05/23 20/01/23 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 -
Price 3.52 3.76 3.23 3.49 3.93 3.92 4.47 -
P/RPS 23.40 24.60 21.16 23.29 25.95 26.53 30.19 -15.63%
P/EPS 65.38 54.55 73.24 73.33 88.25 59.98 76.57 -10.00%
EY 1.53 1.83 1.37 1.36 1.13 1.67 1.31 10.91%
DY 0.00 1.98 0.00 1.98 0.00 2.37 0.00 -
P/NAPS 3.75 3.92 3.62 3.81 4.52 4.27 5.25 -20.11%

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