[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
20-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 50.6%
YoY- -13.44%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,597,862 1,055,554 512,915 2,069,012 1,547,874 1,027,336 516,361 112.20%
PBT 743,107 490,746 236,881 943,940 692,674 468,694 248,745 107.28%
Tax -169,753 -112,396 -53,295 -244,362 -228,134 -154,548 -96,892 45.27%
NP 573,354 378,350 183,586 699,578 464,540 314,146 151,853 142.27%
-
NP to SH 573,354 378,350 183,586 699,578 464,540 314,146 151,853 142.27%
-
Tax Rate 22.84% 22.90% 22.50% 25.89% 32.94% 32.97% 38.95% -
Total Cost 1,024,508 677,204 329,329 1,369,434 1,083,334 713,190 364,508 99.03%
-
Net Worth 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 7.76%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 279,278 279,278 - 490,016 235,630 235,630 - -
Div Payout % 48.71% 73.81% - 70.04% 50.72% 75.01% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 7.76%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 35.88% 35.84% 35.79% 33.81% 30.01% 30.58% 29.41% -
ROE 17.30% 11.13% 5.73% 21.37% 15.28% 10.05% 5.13% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.86 30.95 15.04 60.67 45.39 30.13 15.14 112.23%
EPS 16.81 11.10 5.38 20.52 13.62 9.21 4.45 142.35%
DPS 8.19 8.19 0.00 14.37 6.91 6.91 0.00 -
NAPS 0.9719 0.9966 0.9395 0.9602 0.8913 0.9163 0.8687 7.76%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 46.82 30.93 15.03 60.63 45.36 30.11 15.13 112.20%
EPS 16.80 11.09 5.38 20.50 13.61 9.21 4.45 142.26%
DPS 8.18 8.18 0.00 14.36 6.90 6.90 0.00 -
NAPS 0.9712 0.9959 0.9388 0.9595 0.8907 0.9156 0.8681 7.76%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.23 3.64 3.60 3.80 3.06 3.55 4.00 -
P/RPS 6.89 11.76 23.93 6.26 6.74 11.78 26.42 -59.14%
P/EPS 19.21 32.81 66.87 18.52 22.46 38.53 89.82 -64.20%
EY 5.21 3.05 1.50 5.40 4.45 2.60 1.11 180.07%
DY 2.54 2.25 0.00 3.78 2.26 1.95 0.00 -
P/NAPS 3.32 3.65 3.83 3.96 3.43 3.87 4.60 -19.52%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 09/11/23 27/07/23 05/05/23 20/01/23 04/11/22 28/07/22 26/04/22 -
Price 3.38 3.49 3.52 3.76 3.23 3.49 3.93 -
P/RPS 7.21 11.27 23.40 6.20 7.12 11.58 25.95 -57.38%
P/EPS 20.10 31.45 65.38 18.33 23.71 37.88 88.25 -62.67%
EY 4.97 3.18 1.53 5.46 4.22 2.64 1.13 168.20%
DY 2.42 2.35 0.00 3.82 2.14 1.98 0.00 -
P/NAPS 3.48 3.50 3.75 3.92 3.62 3.81 4.52 -15.98%

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