[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
04-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -1.42%
YoY- -20.64%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,111,108 2,051,660 2,069,012 2,063,832 2,054,672 2,065,444 2,022,024 2.92%
PBT 981,492 947,524 943,940 923,565 937,388 994,980 1,039,548 -3.76%
Tax -224,792 -213,180 -244,362 -304,178 -309,096 -387,568 -231,326 -1.89%
NP 756,700 734,344 699,578 619,386 628,292 607,412 808,222 -4.30%
-
NP to SH 756,700 734,344 699,578 619,386 628,292 607,412 808,222 -4.30%
-
Tax Rate 22.90% 22.50% 25.89% 32.94% 32.97% 38.95% 22.25% -
Total Cost 1,354,408 1,317,316 1,369,434 1,444,445 1,426,380 1,458,032 1,213,802 7.60%
-
Net Worth 3,398,405 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 5.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 558,557 - 490,016 314,174 471,261 - 606,298 -5.33%
Div Payout % 73.81% - 70.04% 50.72% 75.01% - 75.02% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,398,405 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 5.72%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 35.84% 35.79% 33.81% 30.01% 30.58% 29.41% 39.97% -
ROE 22.27% 22.92% 21.37% 20.38% 20.11% 20.50% 25.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.91 60.17 60.67 60.52 60.25 60.57 59.30 2.92%
EPS 22.20 21.52 20.52 18.16 18.42 17.80 23.70 -4.27%
DPS 16.38 0.00 14.37 9.21 13.82 0.00 17.78 -5.33%
NAPS 0.9966 0.9395 0.9602 0.8913 0.9163 0.8687 0.917 5.72%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 61.91 60.17 60.67 60.52 60.25 60.57 59.30 2.92%
EPS 22.20 21.52 20.52 18.16 18.42 17.80 23.70 -4.27%
DPS 16.38 0.00 14.37 9.21 13.82 0.00 17.78 -5.33%
NAPS 0.9966 0.9395 0.9602 0.8913 0.9163 0.8687 0.917 5.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 3.64 3.60 3.80 3.06 3.55 4.00 4.05 -
P/RPS 5.88 5.98 6.26 5.06 5.89 6.60 6.83 -9.52%
P/EPS 16.40 16.72 18.52 16.85 19.27 22.46 17.09 -2.71%
EY 6.10 5.98 5.40 5.94 5.19 4.45 5.85 2.83%
DY 4.50 0.00 3.78 3.01 3.89 0.00 4.39 1.66%
P/NAPS 3.65 3.83 3.96 3.43 3.87 4.60 4.42 -12.01%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 05/05/23 20/01/23 04/11/22 28/07/22 26/04/22 27/01/22 -
Price 3.49 3.52 3.76 3.23 3.49 3.93 3.92 -
P/RPS 5.64 5.85 6.20 5.34 5.79 6.49 6.61 -10.06%
P/EPS 15.73 16.35 18.33 17.78 18.94 22.06 16.54 -3.30%
EY 6.36 6.12 5.46 5.62 5.28 4.53 6.05 3.39%
DY 4.69 0.00 3.82 2.85 3.96 0.00 4.54 2.19%
P/NAPS 3.50 3.75 3.92 3.62 3.81 4.52 4.27 -12.44%

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