[WPRTS] YoY Quarter Result on 31-Dec-2024 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
23-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Dec-2024 [#4]
Profit Trend
QoQ- 10.12%
YoY- 24.54%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 675,432 554,056 521,138 503,897 541,540 452,820 418,015 8.31%
PBT 303,675 263,107 251,266 265,159 218,183 158,014 193,848 7.76%
Tax -47,022 -57,029 -16,228 -42,283 -54,692 -32,575 -48,306 -0.44%
NP 256,653 206,078 235,038 222,876 163,491 125,439 145,542 9.90%
-
NP to SH 256,653 206,078 235,038 222,876 163,491 125,439 145,542 9.90%
-
Tax Rate 15.48% 21.68% 6.46% 15.95% 25.07% 20.62% 24.92% -
Total Cost 418,779 347,978 286,100 281,021 378,049 327,381 272,473 7.41%
-
Net Worth 3,815,710 3,520,142 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 7.91%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 370,152 297,352 254,386 316,447 220,626 213,466 215,852 9.39%
Div Payout % 144.22% 144.29% 108.23% 141.98% 134.95% 170.18% 148.31% -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 3,815,710 3,520,142 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 7.91%
NOSH 3,408,406 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 -0.00%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 38.00% 37.19% 45.10% 44.23% 30.19% 27.70% 34.82% -
ROE 6.73% 5.85% 7.18% 7.13% 5.78% 4.90% 6.03% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 19.82 16.25 15.28 14.78 15.88 13.28 12.26 8.32%
EPS 7.53 6.04 6.89 6.54 4.79 3.68 4.27 9.90%
DPS 10.86 8.72 7.46 9.28 6.47 6.26 6.33 9.40%
NAPS 1.1195 1.0323 0.9602 0.917 0.8297 0.7508 0.7082 7.92%
Adjusted Per Share Value based on latest NOSH - 3,408,406
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 19.82 16.26 15.29 14.78 15.89 13.29 12.26 8.32%
EPS 7.53 6.05 6.90 6.54 4.80 3.68 4.27 9.90%
DPS 10.86 8.72 7.46 9.28 6.47 6.26 6.33 9.40%
NAPS 1.1195 1.0328 0.9606 0.9174 0.8301 0.7512 0.7085 7.91%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 4.66 3.65 3.80 4.05 4.30 4.21 3.62 -
P/RPS 23.52 22.46 24.86 27.41 27.08 31.70 29.53 -3.71%
P/EPS 61.89 60.40 55.13 61.96 89.69 114.45 84.82 -5.11%
EY 1.62 1.66 1.81 1.61 1.11 0.87 1.18 5.41%
DY 2.33 2.39 1.96 2.29 1.50 1.49 1.75 4.88%
P/NAPS 4.16 3.54 3.96 4.42 5.18 5.61 5.11 -3.36%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 23/01/25 02/02/24 20/01/23 27/01/22 02/02/21 07/02/20 30/01/19 -
Price 4.44 3.78 3.76 3.92 4.57 3.91 3.79 -
P/RPS 22.41 23.26 24.60 26.53 28.78 29.44 30.92 -5.21%
P/EPS 58.96 62.55 54.55 59.98 95.32 106.29 88.80 -6.59%
EY 1.70 1.60 1.83 1.67 1.05 0.94 1.13 7.03%
DY 2.45 2.31 1.98 2.37 1.42 1.60 1.67 6.58%
P/NAPS 3.97 3.66 3.92 4.27 5.51 5.21 5.35 -4.84%

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