[WPRTS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -78.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,712,618 1,209,986 750,084 348,845 1,492,262 1,015,027 51.86%
PBT 517,008 385,511 251,944 105,085 434,673 326,772 44.25%
Tax -81,703 -81,381 -53,548 -26,271 -73,713 -75,888 6.07%
NP 435,305 304,130 198,396 78,814 360,960 250,884 55.28%
-
NP to SH 435,305 304,130 198,396 78,814 359,317 249,241 56.10%
-
Tax Rate 15.80% 21.11% 21.25% 25.00% 16.96% 23.22% -
Total Cost 1,277,313 905,856 551,688 270,031 1,131,302 764,143 50.73%
-
Net Worth 1,604,064 1,317,489 0 0 1,481,473 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,380,027 1,075,284 148,571 - 198,624 198,259 370.99%
Div Payout % 317.03% 353.56% 74.89% - 55.28% 79.55% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,604,064 1,317,489 0 0 1,481,473 0 -
NOSH 3,410,000 3,050,451 3,001,452 2,996,729 2,986,841 2,981,351 11.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.42% 25.14% 26.45% 22.59% 24.19% 24.72% -
ROE 27.14% 23.08% 0.00% 0.00% 24.25% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.22 39.67 24.99 11.64 49.96 34.05 36.39%
EPS 13.86 9.97 6.61 2.63 12.03 8.36 49.74%
DPS 40.47 35.25 4.95 0.00 6.65 6.65 323.07%
NAPS 0.4704 0.4319 0.00 0.00 0.496 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,996,729
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 50.19 35.46 21.98 10.22 43.73 29.74 51.88%
EPS 12.76 8.91 5.81 2.31 10.53 7.30 56.20%
DPS 40.44 31.51 4.35 0.00 5.82 5.81 370.97%
NAPS 0.4701 0.3861 0.00 0.00 0.4341 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/12/13 - - - - - -
Price 2.53 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.82 0.00 0.00 0.00 0.00 0.00 -
EY 5.05 0.00 0.00 0.00 0.00 0.00 -
DY 16.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 13/02/14 11/11/13 - - - - -
Price 2.51 2.55 0.00 0.00 0.00 0.00 -
P/RPS 5.00 6.43 0.00 0.00 0.00 0.00 -
P/EPS 19.66 25.58 0.00 0.00 0.00 0.00 -
EY 5.09 3.91 0.00 0.00 0.00 0.00 -
DY 16.12 13.82 0.00 0.00 0.00 0.00 -
P/NAPS 5.34 5.90 0.00 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