[WPRTS] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 51.74%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 505,073 508,163 541,540 528,359 431,602 473,467 452,820 7.55%
PBT 235,622 273,596 218,183 270,278 174,714 201,892 158,014 30.55%
Tax -57,655 -65,273 -54,692 -66,429 -40,374 -49,086 -32,575 46.37%
NP 177,967 208,323 163,491 203,849 134,340 152,806 125,439 26.28%
-
NP to SH 177,967 208,323 163,491 203,849 134,340 152,806 125,439 26.28%
-
Tax Rate 24.47% 23.86% 25.07% 24.58% 23.11% 24.31% 20.62% -
Total Cost 327,106 299,840 378,049 324,510 297,262 320,661 327,381 -0.05%
-
Net Worth 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 11.02%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 289,850 - 220,626 - 172,205 - 213,466 22.64%
Div Payout % 162.87% - 134.95% - 128.19% - 170.18% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 11.02%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 35.24% 41.00% 30.19% 38.58% 31.13% 32.27% 27.70% -
ROE 5.94% 7.40% 5.78% 7.65% 5.10% 6.11% 4.90% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.81 14.90 15.88 15.49 12.66 13.88 13.28 7.54%
EPS 5.22 6.11 4.79 5.98 3.94 4.48 3.68 26.27%
DPS 8.50 0.00 6.47 0.00 5.05 0.00 6.26 22.64%
NAPS 0.8782 0.826 0.8297 0.7817 0.7724 0.733 0.7508 11.02%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.81 14.90 15.88 15.49 12.66 13.88 13.28 7.54%
EPS 5.22 6.11 4.79 5.98 3.94 4.48 3.68 26.27%
DPS 8.50 0.00 6.47 0.00 5.05 0.00 6.26 22.64%
NAPS 0.8782 0.826 0.8297 0.7817 0.7724 0.733 0.7508 11.02%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.21 4.20 4.30 3.86 3.80 3.38 4.21 -
P/RPS 28.42 28.18 27.08 24.91 30.02 24.34 31.70 -7.02%
P/EPS 80.67 68.75 89.69 64.57 96.46 75.43 114.45 -20.81%
EY 1.24 1.45 1.11 1.55 1.04 1.33 0.87 26.67%
DY 2.02 0.00 1.50 0.00 1.33 0.00 1.49 22.51%
P/NAPS 4.79 5.08 5.18 4.94 4.92 4.61 5.61 -10.00%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/07/21 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 07/02/20 -
Price 4.15 4.25 4.57 4.30 3.65 3.65 3.91 -
P/RPS 28.02 28.52 28.78 27.75 28.84 26.29 29.44 -3.24%
P/EPS 79.52 69.57 95.32 71.93 92.65 81.45 106.29 -17.60%
EY 1.26 1.44 1.05 1.39 1.08 1.23 0.94 21.59%
DY 2.05 0.00 1.42 0.00 1.38 0.00 1.60 17.98%
P/NAPS 4.73 5.15 5.51 5.50 4.73 4.98 5.21 -6.24%

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