[WPRTS] YoY Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
02-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 35.94%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,151,918 2,069,012 2,022,024 1,974,968 1,782,890 1,614,694 2,088,608 0.49%
PBT 1,006,214 943,940 1,039,548 865,067 773,809 701,217 676,882 6.82%
Tax -226,782 -244,362 -231,326 -210,581 -182,913 -167,743 -25,371 44.03%
NP 779,432 699,578 808,222 654,486 590,896 533,474 651,511 3.03%
-
NP to SH 779,432 699,578 808,222 654,486 590,896 533,474 651,511 3.03%
-
Tax Rate 22.54% 25.89% 22.25% 24.34% 23.64% 23.92% 3.75% -
Total Cost 1,372,486 1,369,434 1,213,802 1,320,482 1,191,994 1,081,220 1,437,097 -0.76%
-
Net Worth 3,519,718 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 7.54%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 576,561 490,016 606,298 392,832 443,300 399,992 488,311 2.80%
Div Payout % 73.97% 70.04% 75.02% 60.02% 75.02% 74.98% 74.95% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 3,519,718 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 7.54%
NOSH 3,409,588 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 -0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 36.22% 33.81% 39.97% 33.14% 33.14% 33.04% 31.19% -
ROE 22.14% 21.37% 25.85% 23.13% 23.08% 22.09% 28.64% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 63.11 60.67 59.30 57.92 52.28 47.35 61.25 0.49%
EPS 22.86 20.52 23.70 19.19 17.33 15.64 19.11 3.02%
DPS 16.91 14.37 17.78 11.52 13.00 11.73 14.32 2.80%
NAPS 1.0323 0.9602 0.917 0.8297 0.7508 0.7082 0.6671 7.54%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 63.11 60.67 59.30 57.92 52.28 47.35 61.25 0.49%
EPS 22.86 20.52 23.70 19.19 17.33 15.64 19.11 3.02%
DPS 16.91 14.37 17.78 11.52 13.00 11.73 14.32 2.80%
NAPS 1.0322 0.9602 0.917 0.8297 0.7508 0.7082 0.6671 7.54%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.65 3.80 4.05 4.30 4.21 3.62 3.70 -
P/RPS 5.78 6.26 6.83 7.42 8.05 7.64 6.04 -0.73%
P/EPS 15.97 18.52 17.09 22.40 24.30 23.14 19.37 -3.16%
EY 6.26 5.40 5.85 4.46 4.12 4.32 5.16 3.27%
DY 4.63 3.78 4.39 2.68 3.09 3.24 3.87 3.03%
P/NAPS 3.54 3.96 4.42 5.18 5.61 5.11 5.55 -7.21%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 02/02/24 20/01/23 27/01/22 02/02/21 07/02/20 30/01/19 08/02/18 -
Price 3.78 3.76 3.92 4.57 3.91 3.79 3.54 -
P/RPS 5.99 6.20 6.61 7.89 7.48 8.00 5.78 0.59%
P/EPS 16.54 18.33 16.54 23.81 22.56 24.23 18.53 -1.87%
EY 6.05 5.46 6.05 4.20 4.43 4.13 5.40 1.91%
DY 4.47 3.82 4.54 2.52 3.32 3.09 4.05 1.65%
P/NAPS 3.66 3.92 4.27 5.51 5.21 5.35 5.31 -6.01%

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