[WPRTS] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
02-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.19%
YoY- 38.35%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,562,079 1,570,122 1,544,368 1,452,632 1,712,618 1,613,314 1,500,168 2.72%
PBT 578,781 582,150 560,676 526,540 517,008 514,014 503,888 9.65%
Tax -66,576 -85,612 -97,618 -90,396 -81,703 -108,508 -107,096 -27.09%
NP 512,205 496,538 463,058 436,144 435,305 405,506 396,792 18.50%
-
NP to SH 512,205 496,538 463,058 436,144 435,305 405,506 396,792 18.50%
-
Tax Rate 11.50% 14.71% 17.41% 17.17% 15.80% 21.11% 21.25% -
Total Cost 1,049,874 1,073,584 1,081,310 1,016,488 1,277,313 1,207,808 1,103,376 -3.25%
-
Net Worth 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,317,489 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 383,625 231,879 347,819 - 1,380,027 1,433,712 297,143 18.51%
Div Payout % 74.90% 46.70% 75.11% - 317.03% 353.56% 74.89% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,317,489 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,050,451 3,001,452 8.85%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 32.79% 31.62% 29.98% 30.02% 25.42% 25.14% 26.45% -
ROE 29.03% 30.57% 27.94% 28.42% 27.14% 30.78% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.81 46.04 45.29 42.60 50.22 52.89 49.98 -5.62%
EPS 15.02 14.56 13.58 12.80 13.86 13.29 13.22 8.85%
DPS 11.25 6.80 10.20 0.00 40.47 47.00 9.90 8.87%
NAPS 0.5174 0.4764 0.4861 0.4501 0.4704 0.4319 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 45.85 46.08 45.33 42.63 50.27 47.35 44.03 2.72%
EPS 15.03 14.57 13.59 12.80 12.78 11.90 11.65 18.45%
DPS 11.26 6.81 10.21 0.00 40.50 42.08 8.72 18.52%
NAPS 0.5178 0.4768 0.4865 0.4505 0.4708 0.3867 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 3.36 3.05 2.69 2.53 2.53 0.00 0.00 -
P/RPS 7.33 6.62 5.94 5.94 5.04 0.00 0.00 -
P/EPS 22.37 20.95 19.81 19.78 19.82 0.00 0.00 -
EY 4.47 4.77 5.05 5.06 5.05 0.00 0.00 -
DY 3.35 2.23 3.79 0.00 16.00 0.00 0.00 -
P/NAPS 6.49 6.40 5.53 5.62 5.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 06/11/14 23/07/14 02/05/14 13/02/14 11/11/13 - -
Price 3.50 2.90 2.80 2.54 2.51 2.55 0.00 -
P/RPS 7.64 6.30 6.18 5.96 5.00 4.82 0.00 -
P/EPS 23.30 19.92 20.62 19.86 19.66 19.18 0.00 -
EY 4.29 5.02 4.85 5.04 5.09 5.21 0.00 -
DY 3.21 2.34 3.64 0.00 16.12 18.43 0.00 -
P/NAPS 6.76 6.09 5.76 5.64 5.34 5.90 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