[WPRTS] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.17%
YoY- 16.7%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,594,888 1,562,079 1,570,122 1,544,368 1,452,632 1,712,618 1,613,314 -0.76%
PBT 638,400 578,781 582,150 560,676 526,540 517,008 514,014 15.55%
Tax -157,656 -66,576 -85,612 -97,618 -90,396 -81,703 -108,508 28.31%
NP 480,744 512,205 496,538 463,058 436,144 435,305 405,506 12.02%
-
NP to SH 480,744 512,205 496,538 463,058 436,144 435,305 405,506 12.02%
-
Tax Rate 24.70% 11.50% 14.71% 17.41% 17.17% 15.80% 21.11% -
Total Cost 1,114,144 1,049,874 1,073,584 1,081,310 1,016,488 1,277,313 1,207,808 -5.24%
-
Net Worth 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,317,489 17.35%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 383,625 231,879 347,819 - 1,380,027 1,433,712 -
Div Payout % - 74.90% 46.70% 75.11% - 317.03% 353.56% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,317,489 17.35%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,050,451 7.71%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 30.14% 32.79% 31.62% 29.98% 30.02% 25.42% 25.14% -
ROE 28.71% 29.03% 30.57% 27.94% 28.42% 27.14% 30.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.77 45.81 46.04 45.29 42.60 50.22 52.89 -7.87%
EPS 14.08 15.02 14.56 13.58 12.80 13.86 13.29 3.92%
DPS 0.00 11.25 6.80 10.20 0.00 40.47 47.00 -
NAPS 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 0.4319 8.94%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 46.77 45.81 46.04 45.29 42.60 50.22 47.31 -0.76%
EPS 14.08 15.02 14.56 13.58 12.80 13.86 11.89 11.94%
DPS 0.00 11.25 6.80 10.20 0.00 40.47 42.04 -
NAPS 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 0.3864 17.35%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 4.02 3.36 3.05 2.69 2.53 2.53 0.00 -
P/RPS 8.60 7.33 6.62 5.94 5.94 5.04 0.00 -
P/EPS 28.51 22.37 20.95 19.81 19.78 19.82 0.00 -
EY 3.51 4.47 4.77 5.05 5.06 5.05 0.00 -
DY 0.00 3.35 2.23 3.79 0.00 16.00 0.00 -
P/NAPS 8.19 6.49 6.40 5.53 5.62 5.38 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/04/15 11/02/15 06/11/14 23/07/14 02/05/14 13/02/14 11/11/13 -
Price 4.50 3.50 2.90 2.80 2.54 2.51 2.55 -
P/RPS 9.62 7.64 6.30 6.18 5.96 5.00 4.82 58.58%
P/EPS 31.92 23.30 19.92 20.62 19.86 19.66 19.18 40.47%
EY 3.13 4.29 5.02 4.85 5.04 5.09 5.21 -28.82%
DY 0.00 3.21 2.34 3.64 0.00 16.12 18.43 -
P/NAPS 9.16 6.76 6.09 5.76 5.64 5.34 5.90 34.11%

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