[WPRTS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
24-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 87.92%
YoY- -6.23%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 508,163 1,974,968 1,433,428 905,069 473,467 1,782,890 1,330,070 -47.31%
PBT 273,596 865,067 646,884 376,606 201,892 773,809 615,795 -41.74%
Tax -65,273 -210,581 -155,889 -89,460 -49,086 -182,913 -150,338 -42.63%
NP 208,323 654,486 490,995 287,146 152,806 590,896 465,457 -41.46%
-
NP to SH 208,323 654,486 490,995 287,146 152,806 590,896 465,457 -41.46%
-
Tax Rate 23.86% 24.34% 24.10% 23.75% 24.31% 23.64% 24.41% -
Total Cost 299,840 1,320,482 942,433 617,923 320,661 1,191,994 864,613 -50.60%
-
Net Worth 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 10.19%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 392,832 172,205 172,205 - 443,300 229,833 -
Div Payout % - 60.02% 35.07% 59.97% - 75.02% 49.38% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 10.19%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 41.00% 33.14% 34.25% 31.73% 32.27% 33.14% 34.99% -
ROE 7.40% 23.13% 18.42% 10.90% 6.11% 23.08% 19.12% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.90 57.92 42.04 26.54 13.88 52.28 39.00 -47.31%
EPS 6.11 19.19 14.40 8.42 4.48 17.33 13.65 -41.45%
DPS 0.00 11.52 5.05 5.05 0.00 13.00 6.74 -
NAPS 0.826 0.8297 0.7817 0.7724 0.733 0.7508 0.714 10.19%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.89 57.87 42.01 26.52 13.87 52.25 38.98 -47.32%
EPS 6.10 19.18 14.39 8.41 4.48 17.32 13.64 -41.49%
DPS 0.00 11.51 5.05 5.05 0.00 12.99 6.74 -
NAPS 0.8254 0.8291 0.7811 0.7718 0.7325 0.7503 0.7135 10.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 4.20 4.30 3.86 3.80 3.38 4.21 4.13 -
P/RPS 28.18 7.42 9.18 14.32 24.34 8.05 10.59 91.91%
P/EPS 68.75 22.40 26.81 45.13 75.43 24.30 30.26 72.73%
EY 1.45 4.46 3.73 2.22 1.33 4.12 3.31 -42.29%
DY 0.00 2.68 1.31 1.33 0.00 3.09 1.63 -
P/NAPS 5.08 5.18 4.94 4.92 4.61 5.61 5.78 -8.23%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 07/02/20 05/11/19 -
Price 4.25 4.57 4.30 3.65 3.65 3.91 4.36 -
P/RPS 28.52 7.89 10.23 13.75 26.29 7.48 11.18 86.59%
P/EPS 69.57 23.81 29.86 43.35 81.45 22.56 31.94 67.95%
EY 1.44 4.20 3.35 2.31 1.23 4.43 3.13 -40.37%
DY 0.00 2.52 1.17 1.38 0.00 3.32 1.55 -
P/NAPS 5.15 5.51 5.50 4.73 4.98 5.21 6.11 -10.76%

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