[WPRTS] YoY Annualized 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- 27.32%
YoY- 36.33%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,172,612 2,051,660 2,065,444 2,032,652 1,893,868 1,660,748 1,540,368 5.89%
PBT 1,061,724 947,524 994,980 1,094,384 807,568 742,704 654,416 8.39%
Tax -243,696 -213,180 -387,568 -261,092 -196,344 -183,088 -159,224 7.34%
NP 818,028 734,344 607,412 833,292 611,224 559,616 495,192 8.71%
-
NP to SH 818,028 734,344 607,412 833,292 611,224 559,616 495,192 8.71%
-
Tax Rate 22.95% 22.50% 38.95% 23.86% 24.31% 24.65% 24.33% -
Total Cost 1,354,584 1,317,316 1,458,032 1,199,360 1,282,644 1,101,132 1,045,176 4.41%
-
Net Worth 3,427,391 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 8.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,427,391 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 8.26%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 37.65% 35.79% 29.41% 41.00% 32.27% 33.70% 32.15% -
ROE 23.87% 22.92% 20.50% 29.58% 24.45% 23.92% 23.28% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.71 60.17 60.57 59.61 55.54 48.70 45.17 5.89%
EPS 24.00 21.52 17.80 24.44 17.92 16.40 14.52 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0051 0.9395 0.8687 0.826 0.733 0.686 0.6239 8.26%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 63.67 60.12 60.53 59.57 55.50 48.67 45.14 5.89%
EPS 23.97 21.52 17.80 24.42 17.91 16.40 14.51 8.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0044 0.9388 0.8681 0.8254 0.7325 0.6855 0.6234 8.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.84 3.60 4.00 4.20 3.38 3.76 3.59 -
P/RPS 6.03 5.98 6.60 7.05 6.09 7.72 7.95 -4.49%
P/EPS 16.01 16.72 22.46 17.19 18.86 22.91 24.72 -6.97%
EY 6.25 5.98 4.45 5.82 5.30 4.36 4.05 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.83 4.60 5.08 4.61 5.48 5.75 -6.58%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 02/05/24 05/05/23 26/04/22 28/04/21 06/05/20 26/04/19 25/04/18 -
Price 3.90 3.52 3.93 4.25 3.65 3.79 3.33 -
P/RPS 6.12 5.85 6.49 7.13 6.57 7.78 7.37 -3.04%
P/EPS 16.26 16.35 22.06 17.39 20.36 23.09 22.93 -5.56%
EY 6.15 6.12 4.53 5.75 4.91 4.33 4.36 5.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.75 4.52 5.15 4.98 5.52 5.34 -5.17%

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