[WPRTS] QoQ 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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,022,024 2,024,169 2,026,472 2,032,652 1,974,968 1,911,237 1,810,138 7.63%
PBT 1,039,548 1,032,518 1,018,436 1,094,384 865,067 862,512 753,212 23.88%
Tax -231,326 -252,057 -245,856 -261,092 -210,581 -207,852 -178,920 18.62%
NP 808,222 780,461 772,580 833,292 654,486 654,660 574,292 25.50%
-
NP to SH 808,222 780,461 772,580 833,292 654,486 654,660 574,292 25.50%
-
Tax Rate 22.25% 24.41% 24.14% 23.86% 24.34% 24.10% 23.75% -
Total Cost 1,213,802 1,243,708 1,253,892 1,199,360 1,320,482 1,256,577 1,235,846 -1.18%
-
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 606,298 386,466 579,700 - 392,832 229,606 344,410 45.64%
Div Payout % 75.02% 49.52% 75.03% - 60.02% 35.07% 59.97% -
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 39.97% 38.56% 38.12% 41.00% 33.14% 34.25% 31.73% -
ROE 25.85% 26.88% 25.80% 29.58% 23.13% 24.56% 21.80% -
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 59.30 59.36 59.43 59.61 57.92 56.05 53.08 7.64%
EPS 23.70 22.89 22.66 24.44 19.19 19.20 16.84 25.50%
DPS 17.78 11.33 17.00 0.00 11.52 6.73 10.10 45.64%
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 59.25 59.32 59.38 59.57 57.87 56.01 53.04 7.63%
EPS 23.68 22.87 22.64 24.42 19.18 19.18 16.83 25.48%
DPS 17.77 11.33 16.99 0.00 11.51 6.73 10.09 45.68%
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 6.83 7.58 7.08 7.05 7.42 6.89 7.16 -3.08%
P/EPS 17.09 19.66 18.58 17.19 22.40 20.11 22.56 -16.85%
EY 5.85 5.09 5.38 5.82 4.46 4.97 4.43 20.30%
DY 4.39 2.52 4.04 0.00 2.68 1.74 2.66 39.52%
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 6.61 7.53 6.98 7.13 7.89 7.67 6.88 -2.62%
P/EPS 16.54 19.53 18.32 17.39 23.81 22.40 21.67 -16.44%
EY 6.05 5.12 5.46 5.75 4.20 4.46 4.61 19.80%
DY 4.54 2.54 4.10 0.00 2.52 1.57 2.77 38.88%
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