[WPRTS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 11.97%
YoY- 36.32%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 554,056 521,138 503,897 541,540 452,820 418,015 573,959 -0.58%
PBT 263,107 251,266 265,159 218,183 158,014 193,848 145,435 10.38%
Tax -57,029 -16,228 -42,283 -54,692 -32,575 -48,306 65,546 -
NP 206,078 235,038 222,876 163,491 125,439 145,542 210,981 -0.39%
-
NP to SH 206,078 235,038 222,876 163,491 125,439 145,542 210,981 -0.39%
-
Tax Rate 21.68% 6.46% 15.95% 25.07% 20.62% 24.92% -45.07% -
Total Cost 347,978 286,100 281,021 378,049 327,381 272,473 362,978 -0.70%
-
Net Worth 3,520,142 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 297,352 254,386 316,447 220,626 213,466 215,852 271,094 1.55%
Div Payout % 144.29% 108.23% 141.98% 134.95% 170.18% 148.31% 128.49% -
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 3,520,142 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 7.54%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 37.19% 45.10% 44.23% 30.19% 27.70% 34.82% 36.76% -
ROE 5.85% 7.18% 7.13% 5.78% 4.90% 6.03% 9.27% -
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 16.25 15.28 14.78 15.88 13.28 12.26 16.83 -0.58%
EPS 6.04 6.89 6.54 4.79 3.68 4.27 6.19 -0.40%
DPS 8.72 7.46 9.28 6.47 6.26 6.33 7.95 1.55%
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 16.24 15.27 14.77 15.87 13.27 12.25 16.82 -0.58%
EPS 6.04 6.89 6.53 4.79 3.68 4.26 6.18 -0.38%
DPS 8.71 7.45 9.27 6.47 6.26 6.33 7.94 1.55%
NAPS 1.0315 0.9595 0.9163 0.8291 0.7503 0.7077 0.6666 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 22.46 24.86 27.41 27.08 31.70 29.53 21.98 0.36%
P/EPS 60.40 55.13 61.96 89.69 114.45 84.82 59.80 0.16%
EY 1.66 1.81 1.61 1.11 0.87 1.18 1.67 -0.10%
DY 2.39 1.96 2.29 1.50 1.49 1.75 2.15 1.77%
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 23.26 24.60 26.53 28.78 29.44 30.92 21.03 1.69%
P/EPS 62.55 54.55 59.98 95.32 106.29 88.80 57.22 1.49%
EY 1.60 1.83 1.67 1.05 0.94 1.13 1.75 -1.48%
DY 2.31 1.98 2.37 1.42 1.60 1.67 2.25 0.43%
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