[WPRTS] QoQ Cumulative 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- 53.29%
YoY- 22.02%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 772,184 363,158 1,712,618 1,209,986 750,084 348,845 1,492,262 -35.62%
PBT 280,338 131,635 517,008 385,511 251,944 105,085 434,673 -25.41%
Tax -48,809 -22,599 -81,703 -81,381 -53,548 -26,271 -73,713 -24.08%
NP 231,529 109,036 435,305 304,130 198,396 78,814 360,960 -25.68%
-
NP to SH 231,529 109,036 435,305 304,130 198,396 78,814 359,317 -25.45%
-
Tax Rate 17.41% 17.17% 15.80% 21.11% 21.25% 25.00% 16.96% -
Total Cost 540,655 254,122 1,277,313 905,856 551,688 270,031 1,131,302 -38.95%
-
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 173,909 - 1,380,027 1,075,284 148,571 - 198,624 -8.49%
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 13.97% 7.10% 27.14% 23.08% 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 22.64 10.65 50.22 39.67 24.99 11.64 49.96 -41.08%
EPS 6.79 3.20 13.86 9.97 6.61 2.63 12.03 -31.77%
DPS 5.10 0.00 40.47 35.25 4.95 0.00 6.65 -16.25%
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 22.66 10.66 50.27 35.51 22.01 10.24 43.80 -35.63%
EPS 6.80 3.20 12.78 8.93 5.82 2.31 10.55 -25.44%
DPS 5.10 0.00 40.50 31.56 4.36 0.00 5.83 -8.55%
NAPS 0.4865 0.4505 0.4708 0.3867 0.00 0.00 0.4348 7.79%
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 11.88 23.76 5.04 0.00 0.00 0.00 0.00 -
P/EPS 39.62 79.12 19.82 0.00 0.00 0.00 0.00 -
EY 2.52 1.26 5.05 0.00 0.00 0.00 0.00 -
DY 1.90 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 12.36 23.85 5.00 6.43 0.00 0.00 0.00 -
P/EPS 41.24 79.44 19.66 25.58 0.00 0.00 0.00 -
EY 2.42 1.26 5.09 3.91 0.00 0.00 0.00 -
DY 1.82 0.00 16.12 13.82 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