[WPRTS] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 106.09%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 543,153 2,151,918 1,597,862 1,055,554 512,915 2,069,012 1,547,874 -50.21%
PBT 265,431 1,006,214 743,107 490,746 236,881 943,940 692,674 -47.21%
Tax -60,924 -226,782 -169,753 -112,396 -53,295 -244,362 -228,134 -58.49%
NP 204,507 779,432 573,354 378,350 183,586 699,578 464,540 -42.10%
-
NP to SH 204,507 779,432 573,354 378,350 183,586 699,578 464,540 -42.10%
-
Tax Rate 22.95% 22.54% 22.84% 22.90% 22.50% 25.89% 32.94% -
Total Cost 338,646 1,372,486 1,024,508 677,204 329,329 1,369,434 1,083,334 -53.90%
-
Net Worth 3,427,391 3,519,718 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 8.33%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 576,561 279,278 279,278 - 490,016 235,630 -
Div Payout % - 73.97% 48.71% 73.81% - 70.04% 50.72% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,427,391 3,519,718 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 8.33%
NOSH 3,410,000 3,409,588 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 37.65% 36.22% 35.88% 35.84% 35.79% 33.81% 30.01% -
ROE 5.97% 22.14% 17.30% 11.13% 5.73% 21.37% 15.28% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.93 63.11 46.86 30.95 15.04 60.67 45.39 -50.21%
EPS 6.00 22.86 16.81 11.10 5.38 20.52 13.62 -42.07%
DPS 0.00 16.91 8.19 8.19 0.00 14.37 6.91 -
NAPS 1.0051 1.0323 0.9719 0.9966 0.9395 0.9602 0.8913 8.33%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 15.92 63.06 46.82 30.93 15.03 60.63 45.36 -50.21%
EPS 5.99 22.84 16.80 11.09 5.38 20.50 13.61 -42.11%
DPS 0.00 16.90 8.18 8.18 0.00 14.36 6.90 -
NAPS 1.0044 1.0314 0.9712 0.9959 0.9388 0.9595 0.8907 8.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.84 3.65 3.23 3.64 3.60 3.80 3.06 -
P/RPS 24.11 5.78 6.89 11.76 23.93 6.26 6.74 133.71%
P/EPS 64.03 15.97 19.21 32.81 66.87 18.52 22.46 100.92%
EY 1.56 6.26 5.21 3.05 1.50 5.40 4.45 -50.25%
DY 0.00 4.63 2.54 2.25 0.00 3.78 2.26 -
P/NAPS 3.82 3.54 3.32 3.65 3.83 3.96 3.43 7.43%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 02/05/24 02/02/24 09/11/23 27/07/23 05/05/23 20/01/23 04/11/22 -
Price 3.90 3.78 3.38 3.49 3.52 3.76 3.23 -
P/RPS 24.48 5.99 7.21 11.27 23.40 6.20 7.12 127.62%
P/EPS 65.03 16.54 20.10 31.45 65.38 18.33 23.71 95.81%
EY 1.54 6.05 4.97 3.18 1.53 5.46 4.22 -48.90%
DY 0.00 4.47 2.42 2.35 0.00 3.82 2.14 -
P/NAPS 3.88 3.66 3.48 3.50 3.75 3.92 3.62 4.72%

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