[WPRTS] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
13-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 43.13%
YoY- 21.15%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,035,015 1,681,783 1,562,079 1,712,618 1,492,262 8.05%
PBT 754,819 650,143 578,781 517,008 434,673 14.78%
Tax -117,838 -145,279 -66,576 -81,703 -73,713 12.43%
NP 636,981 504,864 512,205 435,305 360,960 15.24%
-
NP to SH 636,981 504,864 512,205 435,305 359,317 15.37%
-
Tax Rate 15.61% 22.35% 11.50% 15.80% 16.96% -
Total Cost 1,398,034 1,176,919 1,049,874 1,277,313 1,131,302 5.43%
-
Net Worth 2,068,847 1,898,005 1,764,334 1,604,064 1,481,473 8.70%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 477,400 378,510 383,625 1,380,027 198,624 24.49%
Div Payout % 74.95% 74.97% 74.90% 317.03% 55.28% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 2,068,847 1,898,005 1,764,334 1,604,064 1,481,473 8.70%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 2,986,841 3.36%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 31.30% 30.02% 32.79% 25.42% 24.19% -
ROE 30.79% 26.60% 29.03% 27.14% 24.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.68 49.32 45.81 50.22 49.96 4.54%
EPS 18.68 14.81 15.02 13.86 12.03 11.62%
DPS 14.00 11.10 11.25 40.47 6.65 20.44%
NAPS 0.6067 0.5566 0.5174 0.4704 0.496 5.16%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 59.63 49.28 45.78 50.19 43.73 8.05%
EPS 18.67 14.79 15.01 12.76 10.53 15.38%
DPS 13.99 11.09 11.24 40.44 5.82 24.49%
NAPS 0.6063 0.5562 0.517 0.4701 0.4341 8.70%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 4.30 4.12 3.36 2.53 0.00 -
P/RPS 7.21 8.35 7.33 5.04 0.00 -
P/EPS 23.02 27.83 22.37 19.82 0.00 -
EY 4.34 3.59 4.47 5.05 0.00 -
DY 3.26 2.69 3.35 16.00 0.00 -
P/NAPS 7.09 7.40 6.49 5.38 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 10/02/17 03/02/16 11/02/15 13/02/14 - -
Price 4.13 3.95 3.50 2.51 0.00 -
P/RPS 6.92 8.01 7.64 5.00 0.00 -
P/EPS 22.11 26.68 23.30 19.66 0.00 -
EY 4.52 3.75 4.29 5.09 0.00 -
DY 3.39 2.81 3.21 16.12 0.00 -
P/NAPS 6.81 7.10 6.76 5.34 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