[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.02%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,054,672 2,065,444 2,022,024 2,024,169 2,026,472 2,032,652 1,974,968 2.68%
PBT 937,388 994,980 1,039,548 1,032,518 1,018,436 1,094,384 865,067 5.51%
Tax -309,096 -387,568 -231,326 -252,057 -245,856 -261,092 -210,581 29.24%
NP 628,292 607,412 808,222 780,461 772,580 833,292 654,486 -2.69%
-
NP to SH 628,292 607,412 808,222 780,461 772,580 833,292 654,486 -2.69%
-
Tax Rate 32.97% 38.95% 22.25% 24.41% 24.14% 23.86% 24.34% -
Total Cost 1,426,380 1,458,032 1,213,802 1,243,708 1,253,892 1,199,360 1,320,482 5.29%
-
Net Worth 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 6.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 471,261 - 606,298 386,466 579,700 - 392,832 12.94%
Div Payout % 75.01% - 75.02% 49.52% 75.03% - 60.02% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 6.86%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.58% 29.41% 39.97% 38.56% 38.12% 41.00% 33.14% -
ROE 20.11% 20.50% 25.85% 26.88% 25.80% 29.58% 23.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.25 60.57 59.30 59.36 59.43 59.61 57.92 2.67%
EPS 18.42 17.80 23.70 22.89 22.66 24.44 19.19 -2.70%
DPS 13.82 0.00 17.78 11.33 17.00 0.00 11.52 12.94%
NAPS 0.9163 0.8687 0.917 0.8516 0.8782 0.826 0.8297 6.86%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.21 60.53 59.25 59.32 59.38 59.57 57.87 2.68%
EPS 18.41 17.80 23.68 22.87 22.64 24.42 19.18 -2.70%
DPS 13.81 0.00 17.77 11.33 16.99 0.00 11.51 12.95%
NAPS 0.9156 0.8681 0.9163 0.851 0.8776 0.8254 0.8291 6.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.55 4.00 4.05 4.50 4.21 4.20 4.30 -
P/RPS 5.89 6.60 6.83 7.58 7.08 7.05 7.42 -14.30%
P/EPS 19.27 22.46 17.09 19.66 18.58 17.19 22.40 -9.57%
EY 5.19 4.45 5.85 5.09 5.38 5.82 4.46 10.66%
DY 3.89 0.00 4.39 2.52 4.04 0.00 2.68 28.28%
P/NAPS 3.87 4.60 4.42 5.28 4.79 5.08 5.18 -17.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 26/04/22 27/01/22 29/10/21 30/07/21 28/04/21 02/02/21 -
Price 3.49 3.93 3.92 4.47 4.15 4.25 4.57 -
P/RPS 5.79 6.49 6.61 7.53 6.98 7.13 7.89 -18.68%
P/EPS 18.94 22.06 16.54 19.53 18.32 17.39 23.81 -14.18%
EY 5.28 4.53 6.05 5.12 5.46 5.75 4.20 16.53%
DY 3.96 0.00 4.54 2.54 4.10 0.00 2.52 35.27%
P/NAPS 3.81 4.52 4.27 5.25 4.73 5.15 5.51 -21.85%

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