[WPRTS] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 12.34%
YoY- 2.43%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 398,722 384,487 405,408 409,026 363,158 502,632 459,901 -9.08%
PBT 159,600 142,168 156,275 148,703 131,635 131,497 133,566 12.61%
Tax -39,414 -2,367 -15,400 -26,210 -22,599 -322 -27,833 26.13%
NP 120,186 139,801 140,875 122,493 109,036 131,175 105,733 8.92%
-
NP to SH 120,186 139,801 140,875 122,493 109,036 131,175 105,733 8.92%
-
Tax Rate 24.70% 1.66% 9.85% 17.63% 17.17% 0.24% 20.84% -
Total Cost 278,536 244,686 264,533 286,533 254,122 371,457 354,168 -14.81%
-
Net Worth 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,359,109 14.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 209,715 - 173,909 - 178,001 929,883 -
Div Payout % - 150.01% - 141.98% - 135.70% 879.46% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,359,109 14.94%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,146,815 5.50%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 30.14% 36.36% 34.75% 29.95% 30.02% 26.10% 22.99% -
ROE 7.18% 7.92% 8.67% 7.39% 7.10% 8.18% 7.78% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.69 11.28 11.89 11.99 10.65 14.74 14.61 -13.82%
EPS 3.52 4.10 4.13 3.59 3.20 3.85 3.36 3.15%
DPS 0.00 6.15 0.00 5.10 0.00 5.22 29.55 -
NAPS 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 0.4319 8.94%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 11.69 11.28 11.89 11.99 10.65 14.74 13.49 -9.11%
EPS 3.52 4.10 4.13 3.59 3.20 3.85 3.10 8.84%
DPS 0.00 6.15 0.00 5.10 0.00 5.22 27.27 -
NAPS 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 0.3986 14.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 4.02 3.36 3.05 2.69 2.53 2.53 0.00 -
P/RPS 34.38 29.80 25.65 22.43 23.76 17.16 0.00 -
P/EPS 114.06 81.96 73.83 74.89 79.12 65.77 0.00 -
EY 0.88 1.22 1.35 1.34 1.26 1.52 0.00 -
DY 0.00 1.83 0.00 1.90 0.00 2.06 0.00 -
P/NAPS 8.19 6.49 6.40 5.53 5.62 5.38 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 30/04/15 11/02/15 06/11/14 23/07/14 02/05/14 13/02/14 11/11/13 -
Price 4.50 3.50 2.90 2.80 2.54 2.51 2.55 -
P/RPS 38.49 31.04 24.39 23.34 23.85 17.03 17.45 69.52%
P/EPS 127.68 85.37 70.20 77.95 79.44 65.25 75.89 41.50%
EY 0.78 1.17 1.42 1.28 1.26 1.53 1.32 -29.60%
DY 0.00 1.76 0.00 1.82 0.00 2.08 11.59 -
P/NAPS 9.16 6.76 6.09 5.76 5.64 5.34 5.90 34.11%

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