[WPRTS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 27.42%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 503,897 504,891 505,073 508,163 541,540 528,359 431,602 10.84%
PBT 265,159 265,171 235,622 273,596 218,183 270,278 174,714 31.96%
Tax -42,283 -66,115 -57,655 -65,273 -54,692 -66,429 -40,374 3.11%
NP 222,876 199,056 177,967 208,323 163,491 203,849 134,340 40.01%
-
NP to SH 222,876 199,056 177,967 208,323 163,491 203,849 134,340 40.01%
-
Tax Rate 15.95% 24.93% 24.47% 23.86% 25.07% 24.58% 23.11% -
Total Cost 281,021 305,835 327,106 299,840 378,049 324,510 297,262 -3.66%
-
Net Worth 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 12.08%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 316,447 - 289,850 - 220,626 - 172,205 49.86%
Div Payout % 141.98% - 162.87% - 134.95% - 128.19% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 12.08%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 44.23% 39.43% 35.24% 41.00% 30.19% 38.58% 31.13% -
ROE 7.13% 6.85% 5.94% 7.40% 5.78% 7.65% 5.10% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.78 14.81 14.81 14.90 15.88 15.49 12.66 10.84%
EPS 6.54 5.84 5.22 6.11 4.79 5.98 3.94 40.06%
DPS 9.28 0.00 8.50 0.00 6.47 0.00 5.05 49.86%
NAPS 0.917 0.8516 0.8782 0.826 0.8297 0.7817 0.7724 12.08%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.77 14.80 14.80 14.89 15.87 15.48 12.65 10.85%
EPS 6.53 5.83 5.22 6.10 4.79 5.97 3.94 39.91%
DPS 9.27 0.00 8.49 0.00 6.47 0.00 5.05 49.75%
NAPS 0.9163 0.851 0.8776 0.8254 0.8291 0.7811 0.7718 12.08%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.05 4.50 4.21 4.20 4.30 3.86 3.80 -
P/RPS 27.41 30.39 28.42 28.18 27.08 24.91 30.02 -5.86%
P/EPS 61.96 77.09 80.67 68.75 89.69 64.57 96.46 -25.49%
EY 1.61 1.30 1.24 1.45 1.11 1.55 1.04 33.71%
DY 2.29 0.00 2.02 0.00 1.50 0.00 1.33 43.51%
P/NAPS 4.42 5.28 4.79 5.08 5.18 4.94 4.92 -6.87%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 27/01/22 29/10/21 30/07/21 28/04/21 02/02/21 26/11/20 24/07/20 -
Price 3.92 4.47 4.15 4.25 4.57 4.30 3.65 -
P/RPS 26.53 30.19 28.02 28.52 28.78 27.75 28.84 -5.39%
P/EPS 59.98 76.57 79.52 69.57 95.32 71.93 92.65 -25.10%
EY 1.67 1.31 1.26 1.44 1.05 1.39 1.08 33.61%
DY 2.37 0.00 2.05 0.00 1.42 0.00 1.38 43.26%
P/NAPS 4.27 5.25 4.73 5.15 5.51 5.50 4.73 -6.57%

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