[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
02-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 33.3%
YoY- 10.76%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,518,127 1,013,236 508,163 1,974,968 1,433,428 905,069 473,467 117.28%
PBT 774,389 509,218 273,596 865,067 646,884 376,606 201,892 144.83%
Tax -189,043 -122,928 -65,273 -210,581 -155,889 -89,460 -49,086 145.49%
NP 585,346 386,290 208,323 654,486 490,995 287,146 152,806 144.62%
-
NP to SH 585,346 386,290 208,323 654,486 490,995 287,146 152,806 144.62%
-
Tax Rate 24.41% 24.14% 23.86% 24.34% 24.10% 23.75% 24.31% -
Total Cost 932,781 626,946 299,840 1,320,482 942,433 617,923 320,661 103.64%
-
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 289,850 289,850 - 392,832 172,205 172,205 - -
Div Payout % 49.52% 75.03% - 60.02% 35.07% 59.97% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 38.56% 38.12% 41.00% 33.14% 34.25% 31.73% 32.27% -
ROE 20.16% 12.90% 7.40% 23.13% 18.42% 10.90% 6.11% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 44.52 29.71 14.90 57.92 42.04 26.54 13.88 117.33%
EPS 17.17 11.33 6.11 19.19 14.40 8.42 4.48 144.70%
DPS 8.50 8.50 0.00 11.52 5.05 5.05 0.00 -
NAPS 0.8516 0.8782 0.826 0.8297 0.7817 0.7724 0.733 10.50%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 44.49 29.69 14.89 57.87 42.01 26.52 13.87 117.34%
EPS 17.15 11.32 6.10 19.18 14.39 8.41 4.48 144.51%
DPS 8.49 8.49 0.00 11.51 5.05 5.05 0.00 -
NAPS 0.851 0.8776 0.8254 0.8291 0.7811 0.7718 0.7325 10.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.50 4.21 4.20 4.30 3.86 3.80 3.38 -
P/RPS 10.11 14.17 28.18 7.42 9.18 14.32 24.34 -44.30%
P/EPS 26.22 37.16 68.75 22.40 26.81 45.13 75.43 -50.53%
EY 3.81 2.69 1.45 4.46 3.73 2.22 1.33 101.57%
DY 1.89 2.02 0.00 2.68 1.31 1.33 0.00 -
P/NAPS 5.28 4.79 5.08 5.18 4.94 4.92 4.61 9.45%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 30/07/21 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 -
Price 4.47 4.15 4.25 4.57 4.30 3.65 3.65 -
P/RPS 10.04 13.97 28.52 7.89 10.23 13.75 26.29 -47.33%
P/EPS 26.04 36.63 69.57 23.81 29.86 43.35 81.45 -53.21%
EY 3.84 2.73 1.44 4.20 3.35 2.31 1.23 113.46%
DY 1.90 2.05 0.00 2.52 1.17 1.38 0.00 -
P/NAPS 5.25 4.73 5.15 5.51 5.50 4.73 4.98 3.57%

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