[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 38.08%
YoY- 23.49%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,547,874 1,027,336 516,361 2,022,024 1,518,127 1,013,236 508,163 109.98%
PBT 692,674 468,694 248,745 1,039,548 774,389 509,218 273,596 85.65%
Tax -228,134 -154,548 -96,892 -231,326 -189,043 -122,928 -65,273 130.13%
NP 464,540 314,146 151,853 808,222 585,346 386,290 208,323 70.59%
-
NP to SH 464,540 314,146 151,853 808,222 585,346 386,290 208,323 70.59%
-
Tax Rate 32.94% 32.97% 38.95% 22.25% 24.41% 24.14% 23.86% -
Total Cost 1,083,334 713,190 364,508 1,213,802 932,781 626,946 299,840 135.27%
-
Net Worth 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 5.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 235,630 235,630 - 606,298 289,850 289,850 - -
Div Payout % 50.72% 75.01% - 75.02% 49.52% 75.03% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 5.19%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 30.01% 30.58% 29.41% 39.97% 38.56% 38.12% 41.00% -
ROE 15.28% 10.05% 5.13% 25.85% 20.16% 12.90% 7.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.39 30.13 15.14 59.30 44.52 29.71 14.90 110.00%
EPS 13.62 9.21 4.45 23.70 17.17 11.33 6.11 70.56%
DPS 6.91 6.91 0.00 17.78 8.50 8.50 0.00 -
NAPS 0.8913 0.9163 0.8687 0.917 0.8516 0.8782 0.826 5.19%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.36 30.11 15.13 59.25 44.49 29.69 14.89 110.00%
EPS 13.61 9.21 4.45 23.68 17.15 11.32 6.10 70.66%
DPS 6.90 6.90 0.00 17.77 8.49 8.49 0.00 -
NAPS 0.8907 0.9156 0.8681 0.9163 0.851 0.8776 0.8254 5.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.06 3.55 4.00 4.05 4.50 4.21 4.20 -
P/RPS 6.74 11.78 26.42 6.83 10.11 14.17 28.18 -61.43%
P/EPS 22.46 38.53 89.82 17.09 26.22 37.16 68.75 -52.53%
EY 4.45 2.60 1.11 5.85 3.81 2.69 1.45 111.04%
DY 2.26 1.95 0.00 4.39 1.89 2.02 0.00 -
P/NAPS 3.43 3.87 4.60 4.42 5.28 4.79 5.08 -23.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 30/07/21 28/04/21 -
Price 3.23 3.49 3.93 3.92 4.47 4.15 4.25 -
P/RPS 7.12 11.58 25.95 6.61 10.04 13.97 28.52 -60.31%
P/EPS 23.71 37.88 88.25 16.54 26.04 36.63 69.57 -51.17%
EY 4.22 2.64 1.13 6.05 3.84 2.73 1.44 104.65%
DY 2.14 1.98 0.00 4.54 1.90 2.05 0.00 -
P/NAPS 3.62 3.81 4.52 4.27 5.25 4.73 5.15 -20.92%

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