[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.2%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,544,368 1,452,632 1,712,618 1,613,314 1,500,168 1,395,380 1,492,262 2.32%
PBT 560,676 526,540 517,008 514,014 503,888 420,340 434,673 18.55%
Tax -97,618 -90,396 -81,703 -108,508 -107,096 -105,084 -73,713 20.65%
NP 463,058 436,144 435,305 405,506 396,792 315,256 360,960 18.11%
-
NP to SH 463,058 436,144 435,305 405,506 396,792 315,256 359,317 18.47%
-
Tax Rate 17.41% 17.17% 15.80% 21.11% 21.25% 25.00% 16.96% -
Total Cost 1,081,310 1,016,488 1,277,313 1,207,808 1,103,376 1,080,124 1,131,302 -2.97%
-
Net Worth 1,657,600 1,534,841 1,604,064 1,317,489 0 0 1,481,473 7.79%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 347,819 - 1,380,027 1,433,712 297,143 - 198,624 45.43%
Div Payout % 75.11% - 317.03% 353.56% 74.89% - 55.28% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,657,600 1,534,841 1,604,064 1,317,489 0 0 1,481,473 7.79%
NOSH 3,410,000 3,410,000 3,410,000 3,050,451 3,001,452 2,996,729 2,986,841 9.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 29.98% 30.02% 25.42% 25.14% 26.45% 22.59% 24.19% -
ROE 27.94% 28.42% 27.14% 30.78% 0.00% 0.00% 24.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.29 42.60 50.22 52.89 49.98 46.56 49.96 -6.34%
EPS 13.58 12.80 13.86 13.29 13.22 10.52 12.03 8.43%
DPS 10.20 0.00 40.47 47.00 9.90 0.00 6.65 33.10%
NAPS 0.4861 0.4501 0.4704 0.4319 0.00 0.00 0.496 -1.33%
Adjusted Per Share Value based on latest NOSH - 3,146,815
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 45.29 42.60 50.22 47.31 43.99 40.92 43.76 2.32%
EPS 13.58 12.80 13.86 11.89 11.64 9.25 10.54 18.46%
DPS 10.20 0.00 40.47 42.04 8.71 0.00 5.82 45.51%
NAPS 0.4861 0.4501 0.4704 0.3864 0.00 0.00 0.4344 7.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 - - - - -
Price 2.69 2.53 2.53 0.00 0.00 0.00 0.00 -
P/RPS 5.94 5.94 5.04 0.00 0.00 0.00 0.00 -
P/EPS 19.81 19.78 19.82 0.00 0.00 0.00 0.00 -
EY 5.05 5.06 5.05 0.00 0.00 0.00 0.00 -
DY 3.79 0.00 16.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.53 5.62 5.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 02/05/14 13/02/14 11/11/13 - - - -
Price 2.80 2.54 2.51 2.55 0.00 0.00 0.00 -
P/RPS 6.18 5.96 5.00 4.82 0.00 0.00 0.00 -
P/EPS 20.62 19.86 19.66 19.18 0.00 0.00 0.00 -
EY 4.85 5.04 5.09 5.21 0.00 0.00 0.00 -
DY 3.64 0.00 16.12 18.43 0.00 0.00 0.00 -
P/NAPS 5.76 5.64 5.34 5.90 0.00 0.00 0.00 -

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