[WPRTS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 25.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,452,632 1,712,618 1,613,314 1,500,168 1,395,380 1,492,262 1,353,369 4.83%
PBT 526,540 517,008 514,014 503,888 420,340 434,673 435,696 13.47%
Tax -90,396 -81,703 -108,508 -107,096 -105,084 -73,713 -101,184 -7.24%
NP 436,144 435,305 405,506 396,792 315,256 360,960 334,512 19.36%
-
NP to SH 436,144 435,305 405,506 396,792 315,256 359,317 332,321 19.89%
-
Tax Rate 17.17% 15.80% 21.11% 21.25% 25.00% 16.96% 23.22% -
Total Cost 1,016,488 1,277,313 1,207,808 1,103,376 1,080,124 1,131,302 1,018,857 -0.15%
-
Net Worth 1,534,841 1,604,064 1,317,489 0 0 1,481,473 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 1,380,027 1,433,712 297,143 - 198,624 264,346 -
Div Payout % - 317.03% 353.56% 74.89% - 55.28% 79.55% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,534,841 1,604,064 1,317,489 0 0 1,481,473 0 -
NOSH 3,410,000 3,410,000 3,050,451 3,001,452 2,996,729 2,986,841 2,981,351 9.37%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 30.02% 25.42% 25.14% 26.45% 22.59% 24.19% 24.72% -
ROE 28.42% 27.14% 30.78% 0.00% 0.00% 24.25% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.60 50.22 52.89 49.98 46.56 49.96 45.39 -4.14%
EPS 12.80 13.86 13.29 13.22 10.52 12.03 11.15 9.64%
DPS 0.00 40.47 47.00 9.90 0.00 6.65 8.87 -
NAPS 0.4501 0.4704 0.4319 0.00 0.00 0.496 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,997,042
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.60 50.22 47.31 43.99 40.92 43.76 39.69 4.83%
EPS 12.80 13.86 11.89 11.64 9.25 10.54 9.75 19.91%
DPS 0.00 40.47 42.04 8.71 0.00 5.82 7.75 -
NAPS 0.4501 0.4704 0.3864 0.00 0.00 0.4344 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 - - - - - -
Price 2.53 2.53 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.94 5.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.78 19.82 0.00 0.00 0.00 0.00 0.00 -
EY 5.06 5.05 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 16.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.62 5.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 02/05/14 13/02/14 11/11/13 - - - - -
Price 2.54 2.51 2.55 0.00 0.00 0.00 0.00 -
P/RPS 5.96 5.00 4.82 0.00 0.00 0.00 0.00 -
P/EPS 19.86 19.66 19.18 0.00 0.00 0.00 0.00 -
EY 5.04 5.09 5.21 0.00 0.00 0.00 0.00 -
DY 0.00 16.12 18.43 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 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