[WPRTS] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
29-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 11.85%
YoY- -2.35%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 510,975 516,361 503,897 504,891 505,073 508,163 541,540 -3.80%
PBT 219,949 248,745 265,159 265,171 235,622 273,596 218,183 0.54%
Tax -57,656 -96,892 -42,283 -66,115 -57,655 -65,273 -54,692 3.59%
NP 162,293 151,853 222,876 199,056 177,967 208,323 163,491 -0.49%
-
NP to SH 162,293 151,853 222,876 199,056 177,967 208,323 163,491 -0.49%
-
Tax Rate 26.21% 38.95% 15.95% 24.93% 24.47% 23.86% 25.07% -
Total Cost 348,682 364,508 281,021 305,835 327,106 299,840 378,049 -5.26%
-
Net Worth 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 6.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 235,630 - 316,447 - 289,850 - 220,626 4.49%
Div Payout % 145.19% - 141.98% - 162.87% - 134.95% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 2,816,659 2,829,276 6.86%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 31.76% 29.41% 44.23% 39.43% 35.24% 41.00% 30.19% -
ROE 5.19% 5.13% 7.13% 6.85% 5.94% 7.40% 5.78% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.98 15.14 14.78 14.81 14.81 14.90 15.88 -3.82%
EPS 4.76 4.45 6.54 5.84 5.22 6.11 4.79 -0.41%
DPS 6.91 0.00 9.28 0.00 8.50 0.00 6.47 4.49%
NAPS 0.9163 0.8687 0.917 0.8516 0.8782 0.826 0.8297 6.86%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 14.97 15.13 14.77 14.80 14.80 14.89 15.87 -3.82%
EPS 4.76 4.45 6.53 5.83 5.22 6.10 4.79 -0.41%
DPS 6.90 0.00 9.27 0.00 8.49 0.00 6.47 4.39%
NAPS 0.9156 0.8681 0.9163 0.851 0.8776 0.8254 0.8291 6.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.55 4.00 4.05 4.50 4.21 4.20 4.30 -
P/RPS 23.69 26.42 27.41 30.39 28.42 28.18 27.08 -8.55%
P/EPS 74.59 89.82 61.96 77.09 80.67 68.75 89.69 -11.59%
EY 1.34 1.11 1.61 1.30 1.24 1.45 1.11 13.41%
DY 1.95 0.00 2.29 0.00 2.02 0.00 1.50 19.17%
P/NAPS 3.87 4.60 4.42 5.28 4.79 5.08 5.18 -17.70%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 26/04/22 27/01/22 29/10/21 30/07/21 28/04/21 02/02/21 -
Price 3.49 3.93 3.92 4.47 4.15 4.25 4.57 -
P/RPS 23.29 25.95 26.53 30.19 28.02 28.52 28.78 -13.19%
P/EPS 73.33 88.25 59.98 76.57 79.52 69.57 95.32 -16.08%
EY 1.36 1.13 1.67 1.31 1.26 1.44 1.05 18.87%
DY 1.98 0.00 2.37 0.00 2.05 0.00 1.42 24.88%
P/NAPS 3.81 4.52 4.27 5.25 4.73 5.15 5.51 -21.85%

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