[WPRTS] QoQ Cumulative 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- -74.95%
YoY- 38.35%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative 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 1,177,592 772,184 363,158 1,712,618 1,209,986 750,084 62.86%
PBT 578,781 436,613 280,338 131,635 517,008 385,511 251,944 73.83%
Tax -66,576 -64,209 -48,809 -22,599 -81,703 -81,381 -53,548 15.57%
NP 512,205 372,404 231,529 109,036 435,305 304,130 198,396 87.86%
-
NP to SH 512,205 372,404 231,529 109,036 435,305 304,130 198,396 87.86%
-
Tax Rate 11.50% 14.71% 17.41% 17.17% 15.80% 21.11% 21.25% -
Total Cost 1,049,874 805,188 540,655 254,122 1,277,313 905,856 551,688 53.38%
-
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 383,625 173,909 173,909 - 1,380,027 1,075,284 148,571 87.88%
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% 22.92% 13.97% 7.10% 27.14% 23.08% 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 34.53 22.64 10.65 50.22 39.67 24.99 49.61%
EPS 15.02 10.92 6.79 3.20 13.86 9.97 6.61 72.58%
DPS 11.25 5.10 5.10 0.00 40.47 35.25 4.95 72.60%
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 34.56 22.66 10.66 50.27 35.51 22.01 62.89%
EPS 15.03 10.93 6.80 3.20 12.78 8.93 5.82 87.90%
DPS 11.26 5.10 5.10 0.00 40.50 31.56 4.36 87.91%
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 8.83 11.88 23.76 5.04 0.00 0.00 -
P/EPS 22.37 27.93 39.62 79.12 19.82 0.00 0.00 -
EY 4.47 3.58 2.52 1.26 5.05 0.00 0.00 -
DY 3.35 1.67 1.90 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 8.40 12.36 23.85 5.00 6.43 0.00 -
P/EPS 23.30 26.55 41.24 79.44 19.66 25.58 0.00 -
EY 4.29 3.77 2.42 1.26 5.09 3.91 0.00 -
DY 3.21 1.76 1.82 0.00 16.12 13.82 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