[WPRTS] YoY Quarter 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- 11.85%
YoY- -2.35%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 572,572 542,308 520,538 504,891 528,359 460,430 417,552 5.39%
PBT 303,661 252,361 223,980 265,171 270,278 211,311 182,161 8.88%
Tax -70,588 -57,357 -73,586 -66,115 -66,429 -52,075 -39,839 9.99%
NP 233,073 195,004 150,394 199,056 203,849 159,236 142,322 8.56%
-
NP to SH 233,073 195,004 150,394 199,056 203,849 159,236 142,322 8.56%
-
Tax Rate 23.25% 22.73% 32.85% 24.93% 24.58% 24.64% 21.87% -
Total Cost 339,499 347,304 370,144 305,835 324,510 301,194 275,230 3.55%
-
Net Worth 3,563,662 3,314,178 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 8.30%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 3,563,662 3,314,178 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 8.30%
NOSH 3,412,489 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 40.71% 35.96% 28.89% 39.43% 38.58% 34.58% 34.08% -
ROE 6.54% 5.88% 4.95% 6.85% 7.65% 6.54% 6.45% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.78 15.90 15.27 14.81 15.49 13.50 12.24 5.39%
EPS 6.83 5.72 4.41 5.84 5.98 4.67 4.17 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0443 0.9719 0.8913 0.8516 0.7817 0.714 0.6473 8.29%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 16.78 15.89 15.25 14.80 15.48 13.49 12.24 5.39%
EPS 6.83 5.71 4.41 5.83 5.97 4.67 4.17 8.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0443 0.9712 0.8907 0.851 0.7811 0.7135 0.6468 8.30%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.27 3.23 3.06 4.50 3.86 4.13 3.80 -
P/RPS 25.45 20.31 20.05 30.39 24.91 30.59 31.03 -3.24%
P/EPS 62.52 56.48 69.38 77.09 64.57 88.44 91.05 -6.06%
EY 1.60 1.77 1.44 1.30 1.55 1.13 1.10 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 3.32 3.43 5.28 4.94 5.78 5.87 -5.83%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 08/11/24 09/11/23 04/11/22 29/10/21 26/11/20 05/11/19 09/11/18 -
Price 4.26 3.38 3.23 4.47 4.30 4.36 3.77 -
P/RPS 25.39 21.25 21.16 30.19 27.75 32.29 30.79 -3.15%
P/EPS 62.37 59.11 73.24 76.57 71.93 93.37 90.33 -5.98%
EY 1.60 1.69 1.37 1.31 1.39 1.07 1.11 6.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 3.48 3.62 5.25 5.50 6.11 5.82 -5.74%

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