[WPRTS] QoQ 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- -16.88%
YoY- 38.35%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 384,487 405,408 409,026 363,158 502,632 459,901 401,239 -2.79%
PBT 142,168 156,275 148,703 131,635 131,497 133,566 146,859 -2.13%
Tax -2,367 -15,400 -26,210 -22,599 -322 -27,833 -27,277 -80.31%
NP 139,801 140,875 122,493 109,036 131,175 105,733 119,582 10.94%
-
NP to SH 139,801 140,875 122,493 109,036 131,175 105,733 119,582 10.94%
-
Tax Rate 1.66% 9.85% 17.63% 17.17% 0.24% 20.84% 18.57% -
Total Cost 244,686 264,533 286,533 254,122 371,457 354,168 281,657 -8.93%
-
Net Worth 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 1,359,109 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 209,715 - 173,909 - 178,001 929,883 148,353 25.87%
Div Payout % 150.01% - 141.98% - 135.70% 879.46% 124.06% -
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 1,359,109 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,146,815 2,997,042 8.96%
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 36.36% 34.75% 29.95% 30.02% 26.10% 22.99% 29.80% -
ROE 7.92% 8.67% 7.39% 7.10% 8.18% 7.78% 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 11.28 11.89 11.99 10.65 14.74 14.61 13.39 -10.77%
EPS 4.10 4.13 3.59 3.20 3.85 3.36 3.99 1.82%
DPS 6.15 0.00 5.10 0.00 5.22 29.55 4.95 15.52%
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 11.27 11.88 11.99 10.64 14.73 13.48 11.76 -2.78%
EPS 4.10 4.13 3.59 3.20 3.84 3.10 3.50 11.09%
DPS 6.15 0.00 5.10 0.00 5.22 27.25 4.35 25.88%
NAPS 0.517 0.4761 0.4857 0.4498 0.4701 0.3983 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 29.80 25.65 22.43 23.76 17.16 0.00 0.00 -
P/EPS 81.96 73.83 74.89 79.12 65.77 0.00 0.00 -
EY 1.22 1.35 1.34 1.26 1.52 0.00 0.00 -
DY 1.83 0.00 1.90 0.00 2.06 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 31.04 24.39 23.34 23.85 17.03 17.45 0.00 -
P/EPS 85.37 70.20 77.95 79.44 65.25 75.89 0.00 -
EY 1.17 1.42 1.28 1.26 1.53 1.32 0.00 -
DY 1.76 0.00 1.82 0.00 2.08 11.59 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