[WPRTS] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -2.08%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,065,566 2,069,012 2,051,771 2,036,124 2,030,222 2,022,024 2,059,667 0.19%
PBT 932,076 943,940 957,833 999,024 1,014,697 1,039,548 992,572 -4.10%
Tax -200,765 -244,362 -270,417 -262,946 -262,945 -231,326 -243,735 -12.13%
NP 731,311 699,578 687,416 736,078 751,752 808,222 748,837 -1.56%
-
NP to SH 731,311 699,578 687,416 736,078 751,752 808,222 748,837 -1.56%
-
Tax Rate 21.54% 25.89% 28.23% 26.32% 25.91% 22.25% 24.56% -
Total Cost 1,334,255 1,369,434 1,364,355 1,300,046 1,278,470 1,213,802 1,310,830 1.18%
-
Net Worth 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 6.77%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 490,016 490,016 552,078 552,078 606,297 606,297 510,476 -2.69%
Div Payout % 67.01% 70.04% 80.31% 75.00% 80.65% 75.02% 68.17% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,203,694 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 6.77%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 35.40% 33.81% 33.50% 36.15% 37.03% 39.97% 36.36% -
ROE 22.83% 21.37% 22.62% 23.56% 25.38% 25.85% 25.79% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 60.57 60.67 60.17 59.71 59.54 59.30 60.40 0.18%
EPS 21.45 20.52 20.16 21.59 22.05 23.70 21.96 -1.55%
DPS 14.37 14.37 16.19 16.19 17.78 17.78 14.97 -2.69%
NAPS 0.9395 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 6.77%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 60.57 60.67 60.17 59.71 59.54 59.30 60.40 0.18%
EPS 21.45 20.52 20.16 21.59 22.05 23.70 21.96 -1.55%
DPS 14.37 14.37 16.19 16.19 17.78 17.78 14.97 -2.69%
NAPS 0.9395 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 6.77%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.60 3.80 3.06 3.55 4.00 4.05 4.50 -
P/RPS 5.94 6.26 5.09 5.95 6.72 6.83 7.45 -14.02%
P/EPS 16.79 18.52 15.18 16.45 18.14 17.09 20.49 -12.44%
EY 5.96 5.40 6.59 6.08 5.51 5.85 4.88 14.27%
DY 3.99 3.78 5.29 4.56 4.44 4.39 3.33 12.82%
P/NAPS 3.83 3.96 3.43 3.87 4.60 4.42 5.28 -19.28%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 05/05/23 20/01/23 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 -
Price 3.52 3.76 3.23 3.49 3.93 3.92 4.47 -
P/RPS 5.81 6.20 5.37 5.84 6.60 6.61 7.40 -14.90%
P/EPS 16.41 18.33 16.02 16.17 17.83 16.54 20.36 -13.40%
EY 6.09 5.46 6.24 6.19 5.61 6.05 4.91 15.45%
DY 4.08 3.82 5.01 4.64 4.52 4.54 3.35 14.05%
P/NAPS 3.75 3.92 3.62 3.81 4.52 4.27 5.25 -20.11%

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