[WPRTS] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 11.97%
YoY- 36.32%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 520,538 510,975 516,361 503,897 504,891 505,073 508,163 1.61%
PBT 223,980 219,949 248,745 265,159 265,171 235,622 273,596 -12.47%
Tax -73,586 -57,656 -96,892 -42,283 -66,115 -57,655 -65,273 8.31%
NP 150,394 162,293 151,853 222,876 199,056 177,967 208,323 -19.50%
-
NP to SH 150,394 162,293 151,853 222,876 199,056 177,967 208,323 -19.50%
-
Tax Rate 32.85% 26.21% 38.95% 15.95% 24.93% 24.47% 23.86% -
Total Cost 370,144 348,682 364,508 281,021 305,835 327,106 299,840 15.06%
-
Net Worth 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 5.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 235,630 - 316,447 - 289,850 - -
Div Payout % - 145.19% - 141.98% - 162.87% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 5.19%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 28.89% 31.76% 29.41% 44.23% 39.43% 35.24% 41.00% -
ROE 4.95% 5.19% 5.13% 7.13% 6.85% 5.94% 7.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.27 14.98 15.14 14.78 14.81 14.81 14.90 1.64%
EPS 4.41 4.76 4.45 6.54 5.84 5.22 6.11 -19.52%
DPS 0.00 6.91 0.00 9.28 0.00 8.50 0.00 -
NAPS 0.8913 0.9163 0.8687 0.917 0.8516 0.8782 0.826 5.19%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.25 14.97 15.13 14.77 14.80 14.80 14.89 1.60%
EPS 4.41 4.76 4.45 6.53 5.83 5.22 6.10 -19.43%
DPS 0.00 6.90 0.00 9.27 0.00 8.49 0.00 -
NAPS 0.8907 0.9156 0.8681 0.9163 0.851 0.8776 0.8254 5.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.06 3.55 4.00 4.05 4.50 4.21 4.20 -
P/RPS 20.05 23.69 26.42 27.41 30.39 28.42 28.18 -20.28%
P/EPS 69.38 74.59 89.82 61.96 77.09 80.67 68.75 0.60%
EY 1.44 1.34 1.11 1.61 1.30 1.24 1.45 -0.45%
DY 0.00 1.95 0.00 2.29 0.00 2.02 0.00 -
P/NAPS 3.43 3.87 4.60 4.42 5.28 4.79 5.08 -23.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 30/07/21 28/04/21 -
Price 3.23 3.49 3.93 3.92 4.47 4.15 4.25 -
P/RPS 21.16 23.29 25.95 26.53 30.19 28.02 28.52 -18.02%
P/EPS 73.24 73.33 88.25 59.98 76.57 79.52 69.57 3.48%
EY 1.37 1.36 1.13 1.67 1.31 1.26 1.44 -3.26%
DY 0.00 1.98 0.00 2.37 0.00 2.05 0.00 -
P/NAPS 3.62 3.81 4.52 4.27 5.25 4.73 5.15 -20.92%

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