[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.21%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,069,012 1,547,874 1,027,336 516,361 2,022,024 1,518,127 1,013,236 60.74%
PBT 943,940 692,674 468,694 248,745 1,039,548 774,389 509,218 50.73%
Tax -244,362 -228,134 -154,548 -96,892 -231,326 -189,043 -122,928 57.89%
NP 699,578 464,540 314,146 151,853 808,222 585,346 386,290 48.41%
-
NP to SH 699,578 464,540 314,146 151,853 808,222 585,346 386,290 48.41%
-
Tax Rate 25.89% 32.94% 32.97% 38.95% 22.25% 24.41% 24.14% -
Total Cost 1,369,434 1,083,334 713,190 364,508 1,213,802 932,781 626,946 68.10%
-
Net Worth 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 6.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 490,016 235,630 235,630 - 606,298 289,850 289,850 41.77%
Div Payout % 70.04% 50.72% 75.01% - 75.02% 49.52% 75.03% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 6.11%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 33.81% 30.01% 30.58% 29.41% 39.97% 38.56% 38.12% -
ROE 21.37% 15.28% 10.05% 5.13% 25.85% 20.16% 12.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.67 45.39 30.13 15.14 59.30 44.52 29.71 60.74%
EPS 20.52 13.62 9.21 4.45 23.70 17.17 11.33 48.42%
DPS 14.37 6.91 6.91 0.00 17.78 8.50 8.50 41.77%
NAPS 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 0.8782 6.11%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.63 45.36 30.11 15.13 59.25 44.49 29.69 60.75%
EPS 20.50 13.61 9.21 4.45 23.68 17.15 11.32 48.41%
DPS 14.36 6.90 6.90 0.00 17.77 8.49 8.49 41.82%
NAPS 0.9595 0.8907 0.9156 0.8681 0.9163 0.851 0.8776 6.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.80 3.06 3.55 4.00 4.05 4.50 4.21 -
P/RPS 6.26 6.74 11.78 26.42 6.83 10.11 14.17 -41.90%
P/EPS 18.52 22.46 38.53 89.82 17.09 26.22 37.16 -37.05%
EY 5.40 4.45 2.60 1.11 5.85 3.81 2.69 58.93%
DY 3.78 2.26 1.95 0.00 4.39 1.89 2.02 51.68%
P/NAPS 3.96 3.43 3.87 4.60 4.42 5.28 4.79 -11.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/01/23 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 30/07/21 -
Price 3.76 3.23 3.49 3.93 3.92 4.47 4.15 -
P/RPS 6.20 7.12 11.58 25.95 6.61 10.04 13.97 -41.73%
P/EPS 18.33 23.71 37.88 88.25 16.54 26.04 36.63 -36.89%
EY 5.46 4.22 2.64 1.13 6.05 3.84 2.73 58.53%
DY 3.82 2.14 1.98 0.00 4.54 1.90 2.05 51.25%
P/NAPS 3.92 3.62 3.81 4.52 4.27 5.25 4.73 -11.73%

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