[WPRTS] QoQ TTM 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- -0.64%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,036,124 2,030,222 2,022,024 2,059,667 2,083,135 2,009,664 1,974,968 2.05%
PBT 999,024 1,014,697 1,039,548 992,572 997,679 936,771 865,067 10.10%
Tax -262,946 -262,945 -231,326 -243,735 -244,049 -226,768 -210,581 16.00%
NP 736,078 751,752 808,222 748,837 753,630 710,003 654,486 8.17%
-
NP to SH 736,078 751,752 808,222 748,837 753,630 710,003 654,486 8.17%
-
Tax Rate 26.32% 25.91% 22.25% 24.56% 24.46% 24.21% 24.34% -
Total Cost 1,300,046 1,278,470 1,213,802 1,310,830 1,329,505 1,299,661 1,320,482 -1.03%
-
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 552,078 606,297 606,297 510,476 510,476 392,831 392,831 25.54%
Div Payout % 75.00% 80.65% 75.02% 68.17% 67.74% 55.33% 60.02% -
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 36.15% 37.03% 39.97% 36.36% 36.18% 35.33% 33.14% -
ROE 23.56% 25.38% 25.85% 25.79% 25.17% 25.21% 23.13% -
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 59.71 59.54 59.30 60.40 61.09 58.93 57.92 2.05%
EPS 21.59 22.05 23.70 21.96 22.10 20.82 19.19 8.19%
DPS 16.19 17.78 17.78 14.97 14.97 11.52 11.52 25.54%
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 59.71 59.54 59.30 60.40 61.09 58.93 57.92 2.05%
EPS 21.59 22.05 23.70 21.96 22.10 20.82 19.19 8.19%
DPS 16.19 17.78 17.78 14.97 14.97 11.52 11.52 25.54%
NAPS 0.9163 0.8687 0.917 0.8516 0.8782 0.826 0.8297 6.86%
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 5.95 6.72 6.83 7.45 6.89 7.13 7.42 -13.72%
P/EPS 16.45 18.14 17.09 20.49 19.05 20.17 22.40 -18.64%
EY 6.08 5.51 5.85 4.88 5.25 4.96 4.46 23.01%
DY 4.56 4.44 4.39 3.33 3.56 2.74 2.68 42.66%
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 4.06 4.25 4.57 -
P/RPS 5.84 6.60 6.61 7.40 6.65 7.21 7.89 -18.21%
P/EPS 16.17 17.83 16.54 20.36 18.37 20.41 23.81 -22.79%
EY 6.19 5.61 6.05 4.91 5.44 4.90 4.20 29.59%
DY 4.64 4.52 4.54 3.35 3.69 2.71 2.52 50.39%
P/NAPS 3.81 4.52 4.27 5.25 4.62 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