[WPRTS] QoQ Quarter Result on 31-Dec-2024 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 10.12%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 675,432 572,572 552,987 543,153 554,056 542,308 542,639 15.63%
PBT 303,675 303,661 265,884 265,431 263,107 252,361 253,865 12.62%
Tax -47,022 -70,588 -62,135 -60,924 -57,029 -57,357 -59,101 -14.07%
NP 256,653 233,073 203,749 204,507 206,078 195,004 194,764 20.09%
-
NP to SH 256,653 233,073 203,749 204,507 206,078 195,004 194,764 20.09%
-
Tax Rate 15.48% 23.25% 23.37% 22.95% 21.68% 22.73% 23.28% -
Total Cost 418,779 339,499 349,238 338,646 347,978 347,304 347,875 13.10%
-
Net Worth 3,815,710 3,561,062 3,630,968 3,427,391 3,520,142 3,314,178 3,398,405 7.98%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 370,152 - 303,149 - 297,352 - 279,278 20.55%
Div Payout % 144.22% - 148.79% - 144.29% - 143.39% -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 3,815,710 3,561,062 3,630,968 3,427,391 3,520,142 3,314,178 3,398,405 7.98%
NOSH 3,408,406 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 -0.03%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 38.00% 40.71% 36.85% 37.65% 37.19% 35.96% 35.89% -
ROE 6.73% 6.55% 5.61% 5.97% 5.85% 5.88% 5.73% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 19.82 16.79 16.22 15.93 16.25 15.90 15.91 15.69%
EPS 7.53 6.83 5.98 6.00 6.04 5.72 5.71 20.15%
DPS 10.86 0.00 8.89 0.00 8.72 0.00 8.19 20.59%
NAPS 1.1195 1.0443 1.0648 1.0051 1.0323 0.9719 0.9966 8.02%
Adjusted Per Share Value based on latest NOSH - 3,408,406
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 19.82 16.80 16.22 15.94 16.26 15.91 15.92 15.65%
EPS 7.53 6.84 5.98 6.00 6.05 5.72 5.71 20.15%
DPS 10.86 0.00 8.89 0.00 8.72 0.00 8.19 20.59%
NAPS 1.1195 1.0448 1.0653 1.0056 1.0328 0.9724 0.9971 7.98%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 4.66 4.27 4.17 3.84 3.65 3.23 3.64 -
P/RPS 23.52 25.43 25.71 24.11 22.46 20.31 22.87 1.87%
P/EPS 61.89 62.47 69.79 64.03 60.40 56.48 63.73 -1.92%
EY 1.62 1.60 1.43 1.56 1.66 1.77 1.57 2.10%
DY 2.33 0.00 2.13 0.00 2.39 0.00 2.25 2.34%
P/NAPS 4.16 4.09 3.92 3.82 3.54 3.32 3.65 9.06%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 23/01/25 08/11/24 26/07/24 02/05/24 02/02/24 09/11/23 27/07/23 -
Price 4.44 4.30 4.53 3.90 3.78 3.38 3.49 -
P/RPS 22.41 25.61 27.93 24.48 23.26 21.25 21.93 1.44%
P/EPS 58.96 62.91 75.82 65.03 62.55 59.11 61.10 -2.33%
EY 1.70 1.59 1.32 1.54 1.60 1.69 1.64 2.41%
DY 2.45 0.00 1.96 0.00 2.31 0.00 2.35 2.80%
P/NAPS 3.97 4.12 4.25 3.88 3.66 3.48 3.50 8.72%

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