[WPRTS] YoY Annualized 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- 0.19%
YoY- 38.35%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 2,083,720 1,858,856 1,594,888 1,452,632 1,395,380 10.53%
PBT 716,328 843,980 638,400 526,540 420,340 14.24%
Tax -152,772 -159,668 -157,656 -90,396 -105,084 9.79%
NP 563,556 684,312 480,744 436,144 315,256 15.61%
-
NP to SH 563,556 684,312 480,744 436,144 315,256 15.61%
-
Tax Rate 21.33% 18.92% 24.70% 17.17% 25.00% -
Total Cost 1,520,164 1,174,544 1,114,144 1,016,488 1,080,124 8.91%
-
Net Worth 1,981,209 1,851,970 1,674,651 1,534,841 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,981,209 1,851,970 1,674,651 1,534,841 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 2,996,729 3.28%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 27.05% 36.81% 30.14% 30.02% 22.59% -
ROE 28.45% 36.95% 28.71% 28.42% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 61.11 54.51 46.77 42.60 46.56 7.02%
EPS 16.52 20.08 14.08 12.80 10.52 11.93%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.581 0.5431 0.4911 0.4501 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 61.06 54.47 46.74 42.57 40.89 10.53%
EPS 16.51 20.05 14.09 12.78 9.24 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5806 0.5427 0.4907 0.4498 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 4.05 4.13 4.02 2.53 0.00 -
P/RPS 6.63 7.58 8.60 5.94 0.00 -
P/EPS 24.51 20.58 28.51 19.78 0.00 -
EY 4.08 4.86 3.51 5.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.97 7.60 8.19 5.62 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/04/17 28/04/16 30/04/15 02/05/14 - -
Price 4.04 4.20 4.50 2.54 0.00 -
P/RPS 6.61 7.70 9.62 5.96 0.00 -
P/EPS 24.45 20.93 31.92 19.86 0.00 -
EY 4.09 4.78 3.13 5.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.95 7.73 9.16 5.64 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