[WPRTS] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 15.01%
YoY- 33.24%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 405,280 398,722 384,487 405,408 409,026 363,158 502,632 -13.40%
PBT 162,048 159,600 142,168 156,275 148,703 131,635 131,497 14.98%
Tax -39,955 -39,414 -2,367 -15,400 -26,210 -22,599 -322 2409.83%
NP 122,093 120,186 139,801 140,875 122,493 109,036 131,175 -4.68%
-
NP to SH 122,093 120,186 139,801 140,875 122,493 109,036 131,175 -4.68%
-
Tax Rate 24.66% 24.70% 1.66% 9.85% 17.63% 17.17% 0.24% -
Total Cost 283,187 278,536 244,686 264,533 286,533 254,122 371,457 -16.58%
-
Net Worth 1,803,549 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 8.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 181,412 - 209,715 - 173,909 - 178,001 1.27%
Div Payout % 148.59% - 150.01% - 141.98% - 135.70% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,803,549 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 8.15%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 30.13% 30.14% 36.36% 34.75% 29.95% 30.02% 26.10% -
ROE 6.77% 7.18% 7.92% 8.67% 7.39% 7.10% 8.18% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.89 11.69 11.28 11.89 11.99 10.65 14.74 -13.37%
EPS 3.58 3.52 4.10 4.13 3.59 3.20 3.85 -4.74%
DPS 5.32 0.00 6.15 0.00 5.10 0.00 5.22 1.27%
NAPS 0.5289 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 8.15%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.89 11.69 11.28 11.89 11.99 10.65 14.74 -13.37%
EPS 3.58 3.52 4.10 4.13 3.59 3.20 3.85 -4.74%
DPS 5.32 0.00 6.15 0.00 5.10 0.00 5.22 1.27%
NAPS 0.5289 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 8.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.23 4.02 3.36 3.05 2.69 2.53 2.53 -
P/RPS 35.59 34.38 29.80 25.65 22.43 23.76 17.16 62.84%
P/EPS 118.14 114.06 81.96 73.83 74.89 79.12 65.77 47.92%
EY 0.85 0.88 1.22 1.35 1.34 1.26 1.52 -32.19%
DY 1.26 0.00 1.83 0.00 1.90 0.00 2.06 -28.00%
P/NAPS 8.00 8.19 6.49 6.40 5.53 5.62 5.38 30.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 31/07/15 30/04/15 11/02/15 06/11/14 23/07/14 02/05/14 13/02/14 -
Price 4.01 4.50 3.50 2.90 2.80 2.54 2.51 -
P/RPS 33.74 38.49 31.04 24.39 23.34 23.85 17.03 57.94%
P/EPS 112.00 127.68 85.37 70.20 77.95 79.44 65.25 43.50%
EY 0.89 0.78 1.17 1.42 1.28 1.26 1.53 -30.38%
DY 1.33 0.00 1.76 0.00 1.82 0.00 2.08 -25.83%
P/NAPS 7.58 9.16 6.76 6.09 5.76 5.64 5.34 26.38%

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