[WPRTS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 106.88%
YoY- -18.68%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 512,915 2,069,012 1,547,874 1,027,336 516,361 2,022,024 1,518,127 -51.52%
PBT 236,881 943,940 692,674 468,694 248,745 1,039,548 774,389 -54.63%
Tax -53,295 -244,362 -228,134 -154,548 -96,892 -231,326 -189,043 -57.03%
NP 183,586 699,578 464,540 314,146 151,853 808,222 585,346 -53.87%
-
NP to SH 183,586 699,578 464,540 314,146 151,853 808,222 585,346 -53.87%
-
Tax Rate 22.50% 25.89% 32.94% 32.97% 38.95% 22.25% 24.41% -
Total Cost 329,329 1,369,434 1,083,334 713,190 364,508 1,213,802 932,781 -50.07%
-
Net Worth 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 6.77%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 490,016 235,630 235,630 - 606,298 289,850 -
Div Payout % - 70.04% 50.72% 75.01% - 75.02% 49.52% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 6.77%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 35.79% 33.81% 30.01% 30.58% 29.41% 39.97% 38.56% -
ROE 5.73% 21.37% 15.28% 10.05% 5.13% 25.85% 20.16% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.04 60.67 45.39 30.13 15.14 59.30 44.52 -51.52%
EPS 5.38 20.52 13.62 9.21 4.45 23.70 17.17 -53.90%
DPS 0.00 14.37 6.91 6.91 0.00 17.78 8.50 -
NAPS 0.9395 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 6.77%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 15.03 60.63 45.36 30.11 15.13 59.25 44.49 -51.52%
EPS 5.38 20.50 13.61 9.21 4.45 23.68 17.15 -53.86%
DPS 0.00 14.36 6.90 6.90 0.00 17.77 8.49 -
NAPS 0.9388 0.9595 0.8907 0.9156 0.8681 0.9163 0.851 6.77%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.60 3.80 3.06 3.55 4.00 4.05 4.50 -
P/RPS 23.93 6.26 6.74 11.78 26.42 6.83 10.11 77.70%
P/EPS 66.87 18.52 22.46 38.53 89.82 17.09 26.22 86.77%
EY 1.50 5.40 4.45 2.60 1.11 5.85 3.81 -46.31%
DY 0.00 3.78 2.26 1.95 0.00 4.39 1.89 -
P/NAPS 3.83 3.96 3.43 3.87 4.60 4.42 5.28 -19.28%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 05/05/23 20/01/23 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 -
Price 3.52 3.76 3.23 3.49 3.93 3.92 4.47 -
P/RPS 23.40 6.20 7.12 11.58 25.95 6.61 10.04 75.87%
P/EPS 65.38 18.33 23.71 37.88 88.25 16.54 26.04 84.83%
EY 1.53 5.46 4.22 2.64 1.13 6.05 3.84 -45.88%
DY 0.00 3.82 2.14 1.98 0.00 4.54 1.90 -
P/NAPS 3.75 3.92 3.62 3.81 4.52 4.27 5.25 -20.11%

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