[WPRTS] YoY Quarter 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- 6.88%
YoY- -8.81%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 552,987 542,639 510,975 505,073 431,602 454,453 394,035 5.80%
PBT 265,884 253,865 219,949 235,622 174,714 218,808 161,604 8.64%
Tax -62,135 -59,101 -57,656 -57,655 -40,374 -52,491 -39,792 7.70%
NP 203,749 194,764 162,293 177,967 134,340 166,317 121,812 8.94%
-
NP to SH 203,749 194,764 162,293 177,967 134,340 166,317 121,812 8.94%
-
Tax Rate 23.37% 23.28% 26.21% 24.47% 23.11% 23.99% 24.62% -
Total Cost 349,238 347,875 348,682 327,106 297,262 288,136 272,223 4.23%
-
Net Worth 3,630,968 3,398,405 3,124,582 2,994,661 2,633,884 2,505,327 2,249,236 8.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 303,149 279,278 235,630 289,850 172,205 229,833 184,140 8.65%
Div Payout % 148.79% 143.39% 145.19% 162.87% 128.19% 138.19% 151.17% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,630,968 3,398,405 3,124,582 2,994,661 2,633,884 2,505,327 2,249,236 8.30%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 36.85% 35.89% 31.76% 35.24% 31.13% 36.60% 30.91% -
ROE 5.61% 5.73% 5.19% 5.94% 5.10% 6.64% 5.42% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.22 15.91 14.98 14.81 12.66 13.33 11.56 5.80%
EPS 5.98 5.71 4.76 5.22 3.94 4.88 3.57 8.96%
DPS 8.89 8.19 6.91 8.50 5.05 6.74 5.40 8.65%
NAPS 1.0648 0.9966 0.9163 0.8782 0.7724 0.7347 0.6596 8.30%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 16.22 15.91 14.98 14.81 12.66 13.33 11.56 5.80%
EPS 5.98 5.71 4.76 5.22 3.94 4.88 3.57 8.96%
DPS 8.89 8.19 6.91 8.50 5.05 6.74 5.40 8.65%
NAPS 1.0648 0.9966 0.9163 0.8782 0.7724 0.7347 0.6596 8.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.17 3.64 3.55 4.21 3.80 3.94 3.39 -
P/RPS 25.71 22.87 23.69 28.42 30.02 29.56 29.34 -2.17%
P/EPS 69.79 63.73 74.59 80.67 96.46 80.78 94.90 -4.98%
EY 1.43 1.57 1.34 1.24 1.04 1.24 1.05 5.27%
DY 2.13 2.25 1.95 2.02 1.33 1.71 1.59 4.98%
P/NAPS 3.92 3.65 3.87 4.79 4.92 5.36 5.14 -4.41%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/07/24 27/07/23 28/07/22 30/07/21 24/07/20 26/07/19 25/07/18 -
Price 4.53 3.49 3.49 4.15 3.65 3.95 3.40 -
P/RPS 27.93 21.93 23.29 28.02 28.84 29.64 29.42 -0.86%
P/EPS 75.82 61.10 73.33 79.52 92.65 80.99 95.18 -3.71%
EY 1.32 1.64 1.36 1.26 1.08 1.23 1.05 3.88%
DY 1.96 2.35 1.98 2.05 1.38 1.71 1.59 3.54%
P/NAPS 4.25 3.50 3.81 4.73 4.73 5.38 5.15 -3.14%

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