[WPRTS] QoQ Cumulative 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- 151.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 363,158 1,712,618 1,209,986 750,084 348,845 1,492,262 1,015,027 -49.63%
PBT 131,635 517,008 385,511 251,944 105,085 434,673 326,772 -45.48%
Tax -22,599 -81,703 -81,381 -53,548 -26,271 -73,713 -75,888 -55.43%
NP 109,036 435,305 304,130 198,396 78,814 360,960 250,884 -42.65%
-
NP to SH 109,036 435,305 304,130 198,396 78,814 359,317 249,241 -42.40%
-
Tax Rate 17.17% 15.80% 21.11% 21.25% 25.00% 16.96% 23.22% -
Total Cost 254,122 1,277,313 905,856 551,688 270,031 1,131,302 764,143 -52.03%
-
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 1,075,284 148,571 - 198,624 198,259 -
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 7.10% 27.14% 23.08% 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 10.65 50.22 39.67 24.99 11.64 49.96 34.05 -53.95%
EPS 3.20 13.86 9.97 6.61 2.63 12.03 8.36 -47.31%
DPS 0.00 40.47 35.25 4.95 0.00 6.65 6.65 -
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 10.65 50.22 35.48 22.00 10.23 43.76 29.77 -49.63%
EPS 3.20 13.86 8.92 5.82 2.31 10.54 7.31 -42.37%
DPS 0.00 40.47 31.53 4.36 0.00 5.82 5.81 -
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 23.76 5.04 0.00 0.00 0.00 0.00 0.00 -
P/EPS 79.12 19.82 0.00 0.00 0.00 0.00 0.00 -
EY 1.26 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 23.85 5.00 6.43 0.00 0.00 0.00 0.00 -
P/EPS 79.44 19.66 25.58 0.00 0.00 0.00 0.00 -
EY 1.26 5.09 3.91 0.00 0.00 0.00 0.00 -
DY 0.00 16.12 13.82 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