[WPRTS] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
06-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 3.44%
YoY- 9.22%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,051,660 2,065,444 2,032,652 1,893,868 1,660,748 1,540,368 2,083,720 -0.25%
PBT 947,524 994,980 1,094,384 807,568 742,704 654,416 716,328 4.77%
Tax -213,180 -387,568 -261,092 -196,344 -183,088 -159,224 -152,772 5.70%
NP 734,344 607,412 833,292 611,224 559,616 495,192 563,556 4.50%
-
NP to SH 734,344 607,412 833,292 611,224 559,616 495,192 563,556 4.50%
-
Tax Rate 22.50% 38.95% 23.86% 24.31% 24.65% 24.33% 21.33% -
Total Cost 1,317,316 1,458,032 1,199,360 1,282,644 1,101,132 1,045,176 1,520,164 -2.35%
-
Net Worth 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 1,981,209 8.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 1,981,209 8.33%
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 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 35.79% 29.41% 41.00% 32.27% 33.70% 32.15% 27.05% -
ROE 22.92% 20.50% 29.58% 24.45% 23.92% 23.28% 28.45% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 60.17 60.57 59.61 55.54 48.70 45.17 61.11 -0.25%
EPS 21.52 17.80 24.44 17.92 16.40 14.52 16.52 4.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9395 0.8687 0.826 0.733 0.686 0.6239 0.581 8.33%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 60.12 60.53 59.57 55.50 48.67 45.14 61.06 -0.25%
EPS 21.52 17.80 24.42 17.91 16.40 14.51 16.51 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9388 0.8681 0.8254 0.7325 0.6855 0.6234 0.5806 8.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.60 4.00 4.20 3.38 3.76 3.59 4.05 -
P/RPS 5.98 6.60 7.05 6.09 7.72 7.95 6.63 -1.70%
P/EPS 16.72 22.46 17.19 18.86 22.91 24.72 24.51 -6.17%
EY 5.98 4.45 5.82 5.30 4.36 4.05 4.08 6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 4.60 5.08 4.61 5.48 5.75 6.97 -9.49%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 05/05/23 26/04/22 28/04/21 06/05/20 26/04/19 25/04/18 27/04/17 -
Price 3.52 3.93 4.25 3.65 3.79 3.33 4.04 -
P/RPS 5.85 6.49 7.13 6.57 7.78 7.37 6.61 -2.01%
P/EPS 16.35 22.06 17.39 20.36 23.09 22.93 24.45 -6.48%
EY 6.12 4.53 5.75 4.91 4.33 4.36 4.09 6.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 4.52 5.15 4.98 5.52 5.34 6.95 -9.76%

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