[WPRTS] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
08-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 14.39%
YoY- 19.52%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 572,572 552,987 543,153 554,056 542,308 542,639 512,915 7.58%
PBT 303,661 265,884 265,431 263,107 252,361 253,865 236,881 17.95%
Tax -70,588 -62,135 -60,924 -57,029 -57,357 -59,101 -53,295 20.54%
NP 233,073 203,749 204,507 206,078 195,004 194,764 183,586 17.19%
-
NP to SH 233,073 203,749 204,507 206,078 195,004 194,764 183,586 17.19%
-
Tax Rate 23.25% 23.37% 22.95% 21.68% 22.73% 23.28% 22.50% -
Total Cost 339,499 349,238 338,646 347,978 347,304 347,875 329,329 2.04%
-
Net Worth 3,563,662 3,630,968 3,427,391 3,520,142 3,314,178 3,398,405 3,203,694 7.33%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - 303,149 - 297,352 - 279,278 - -
Div Payout % - 148.79% - 144.29% - 143.39% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,563,662 3,630,968 3,427,391 3,520,142 3,314,178 3,398,405 3,203,694 7.33%
NOSH 3,412,489 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.04%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 40.71% 36.85% 37.65% 37.19% 35.96% 35.89% 35.79% -
ROE 6.54% 5.61% 5.97% 5.85% 5.88% 5.73% 5.73% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.78 16.22 15.93 16.25 15.90 15.91 15.04 7.54%
EPS 6.83 5.98 6.00 6.04 5.72 5.71 5.38 17.19%
DPS 0.00 8.89 0.00 8.72 0.00 8.19 0.00 -
NAPS 1.0443 1.0648 1.0051 1.0323 0.9719 0.9966 0.9395 7.28%
Adjusted Per Share Value based on latest NOSH - 3,412,489
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 16.78 16.20 15.92 16.24 15.89 15.90 15.03 7.59%
EPS 6.83 5.97 5.99 6.04 5.71 5.71 5.38 17.19%
DPS 0.00 8.88 0.00 8.71 0.00 8.18 0.00 -
NAPS 1.0443 1.064 1.0044 1.0315 0.9712 0.9959 0.9388 7.33%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.27 4.17 3.84 3.65 3.23 3.64 3.60 -
P/RPS 25.45 25.71 24.11 22.46 20.31 22.87 23.93 4.17%
P/EPS 62.52 69.79 64.03 60.40 56.48 63.73 66.87 -4.37%
EY 1.60 1.43 1.56 1.66 1.77 1.57 1.50 4.38%
DY 0.00 2.13 0.00 2.39 0.00 2.25 0.00 -
P/NAPS 4.09 3.92 3.82 3.54 3.32 3.65 3.83 4.46%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 08/11/24 26/07/24 02/05/24 02/02/24 09/11/23 27/07/23 05/05/23 -
Price 4.26 4.53 3.90 3.78 3.38 3.49 3.52 -
P/RPS 25.39 27.93 24.48 23.26 21.25 21.93 23.40 5.57%
P/EPS 62.37 75.82 65.03 62.55 59.11 61.10 65.38 -3.08%
EY 1.60 1.32 1.54 1.60 1.69 1.64 1.53 3.01%
DY 0.00 1.96 0.00 2.31 0.00 2.35 0.00 -
P/NAPS 4.08 4.25 3.88 3.66 3.48 3.50 3.75 5.76%

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