[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
06-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.23%
YoY- 22.45%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,608,004 1,594,888 1,562,079 1,570,122 1,544,368 1,452,632 1,712,618 -4.12%
PBT 643,294 638,400 578,781 582,150 560,676 526,540 517,008 15.73%
Tax -158,738 -157,656 -66,576 -85,612 -97,618 -90,396 -81,703 55.89%
NP 484,556 480,744 512,205 496,538 463,058 436,144 435,305 7.42%
-
NP to SH 484,556 480,744 512,205 496,538 463,058 436,144 435,305 7.42%
-
Tax Rate 24.68% 24.70% 11.50% 14.71% 17.41% 17.17% 15.80% -
Total Cost 1,123,448 1,114,144 1,049,874 1,073,584 1,081,310 1,016,488 1,277,313 -8.22%
-
Net Worth 1,803,549 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 8.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 362,824 - 383,625 231,879 347,819 - 1,380,027 -59.06%
Div Payout % 74.88% - 74.90% 46.70% 75.11% - 317.03% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,803,549 1,674,651 1,764,334 1,624,523 1,657,600 1,534,841 1,604,064 8.15%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 30.13% 30.14% 32.79% 31.62% 29.98% 30.02% 25.42% -
ROE 26.87% 28.71% 29.03% 30.57% 27.94% 28.42% 27.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.16 46.77 45.81 46.04 45.29 42.60 50.22 -4.11%
EPS 14.20 14.08 15.02 14.56 13.58 12.80 13.86 1.63%
DPS 10.64 0.00 11.25 6.80 10.20 0.00 40.47 -59.06%
NAPS 0.5289 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 8.15%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 47.16 46.77 45.81 46.04 45.29 42.60 50.22 -4.11%
EPS 14.20 14.08 15.02 14.56 13.58 12.80 13.86 1.63%
DPS 10.64 0.00 11.25 6.80 10.20 0.00 40.47 -59.06%
NAPS 0.5289 0.4911 0.5174 0.4764 0.4861 0.4501 0.4704 8.15%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.23 4.02 3.36 3.05 2.69 2.53 2.53 -
P/RPS 8.97 8.60 7.33 6.62 5.94 5.94 5.04 47.01%
P/EPS 29.77 28.51 22.37 20.95 19.81 19.78 19.82 31.25%
EY 3.36 3.51 4.47 4.77 5.05 5.06 5.05 -23.84%
DY 2.52 0.00 3.35 2.23 3.79 0.00 16.00 -70.93%
P/NAPS 8.00 8.19 6.49 6.40 5.53 5.62 5.38 30.37%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 31/07/15 30/04/15 11/02/15 06/11/14 23/07/14 02/05/14 13/02/14 -
Price 4.01 4.50 3.50 2.90 2.80 2.54 2.51 -
P/RPS 8.50 9.62 7.64 6.30 6.18 5.96 5.00 42.57%
P/EPS 28.22 31.92 23.30 19.92 20.62 19.86 19.66 27.33%
EY 3.54 3.13 4.29 5.02 4.85 5.04 5.09 -21.55%
DY 2.65 0.00 3.21 2.34 3.64 0.00 16.12 -70.08%
P/NAPS 7.58 9.16 6.76 6.09 5.76 5.64 5.34 26.38%

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