[WPRTS] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
26-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.21%
YoY- -27.11%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 543,153 512,915 516,361 508,163 473,467 415,187 385,092 5.89%
PBT 265,431 236,881 248,745 273,596 201,892 185,676 163,604 8.39%
Tax -60,924 -53,295 -96,892 -65,273 -49,086 -45,772 -39,806 7.34%
NP 204,507 183,586 151,853 208,323 152,806 139,904 123,798 8.71%
-
NP to SH 204,507 183,586 151,853 208,323 152,806 139,904 123,798 8.71%
-
Tax Rate 22.95% 22.50% 38.95% 23.86% 24.31% 24.65% 24.33% -
Total Cost 338,646 329,329 364,508 299,840 320,661 275,283 261,294 4.41%
-
Net Worth 3,427,391 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 8.26%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,427,391 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 8.26%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 37.65% 35.79% 29.41% 41.00% 32.27% 33.70% 32.15% -
ROE 5.97% 5.73% 5.13% 7.40% 6.11% 5.98% 5.82% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.93 15.04 15.14 14.90 13.88 12.18 11.29 5.90%
EPS 6.00 5.38 4.45 6.11 4.48 4.10 3.63 8.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0051 0.9395 0.8687 0.826 0.733 0.686 0.6239 8.26%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 15.92 15.03 15.13 14.89 13.87 12.17 11.28 5.90%
EPS 5.99 5.38 4.45 6.10 4.48 4.10 3.63 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0044 0.9388 0.8681 0.8254 0.7325 0.6855 0.6234 8.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 3.84 3.60 4.00 4.20 3.38 3.76 3.59 -
P/RPS 24.11 23.93 26.42 28.18 24.34 30.88 31.79 -4.50%
P/EPS 64.03 66.87 89.82 68.75 75.43 91.65 98.89 -6.98%
EY 1.56 1.50 1.11 1.45 1.33 1.09 1.01 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.82 3.83 4.60 5.08 4.61 5.48 5.75 -6.58%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 02/05/24 05/05/23 26/04/22 28/04/21 06/05/20 26/04/19 25/04/18 -
Price 3.90 3.52 3.93 4.25 3.65 3.79 3.33 -
P/RPS 24.48 23.40 25.95 28.52 26.29 31.13 29.49 -3.05%
P/EPS 65.03 65.38 88.25 69.57 81.45 92.38 91.72 -5.56%
EY 1.54 1.53 1.13 1.44 1.23 1.08 1.09 5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.88 3.75 4.52 5.15 4.98 5.52 5.34 -5.17%

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