[WPRTS] QoQ 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- -28.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 502,632 459,901 401,239 348,845 477,235 385,253 23.66%
PBT 131,497 133,566 146,859 105,085 107,901 113,474 12.49%
Tax -322 -27,833 -27,277 -26,271 2,175 -24,500 -96.85%
NP 131,175 105,733 119,582 78,814 110,076 88,974 36.34%
-
NP to SH 131,175 105,733 119,582 78,814 110,076 88,974 36.34%
-
Tax Rate 0.24% 20.84% 18.57% 25.00% -2.02% 21.59% -
Total Cost 371,457 354,168 281,657 270,031 367,159 296,279 19.79%
-
Net Worth 1,604,064 1,359,109 0 0 1,487,675 0 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 178,001 929,883 148,353 - - 99,758 58.79%
Div Payout % 135.70% 879.46% 124.06% - - 112.12% -
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 1,359,109 0 0 1,487,675 0 -
NOSH 3,410,000 3,146,815 2,997,042 2,996,729 2,999,345 2,995,757 10.89%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.10% 22.99% 29.80% 22.59% 23.07% 23.09% -
ROE 8.18% 7.78% 0.00% 0.00% 7.40% 0.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.74 14.61 13.39 11.64 15.91 12.86 11.51%
EPS 3.85 3.36 3.99 2.63 3.67 2.97 23.03%
DPS 5.22 29.55 4.95 0.00 0.00 3.33 43.19%
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 14.75 13.50 11.78 10.24 14.01 11.31 23.62%
EPS 3.85 3.10 3.51 2.31 3.23 2.61 36.40%
DPS 5.22 27.29 4.35 0.00 0.00 2.93 58.60%
NAPS 0.4708 0.3989 0.00 0.00 0.4366 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 17.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 65.77 0.00 0.00 0.00 0.00 0.00 -
EY 1.52 0.00 0.00 0.00 0.00 0.00 -
DY 2.06 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 17.03 17.45 0.00 0.00 0.00 0.00 -
P/EPS 65.25 75.89 0.00 0.00 0.00 0.00 -
EY 1.53 1.32 0.00 0.00 0.00 0.00 -
DY 2.08 11.59 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