[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 44.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,209,986 750,084 348,845 1,492,262 1,015,027 19.20%
PBT 385,511 251,944 105,085 434,673 326,772 17.97%
Tax -81,381 -53,548 -26,271 -73,713 -75,888 7.23%
NP 304,130 198,396 78,814 360,960 250,884 21.22%
-
NP to SH 304,130 198,396 78,814 359,317 249,241 22.02%
-
Tax Rate 21.11% 21.25% 25.00% 16.96% 23.22% -
Total Cost 905,856 551,688 270,031 1,131,302 764,143 18.54%
-
Net Worth 1,317,489 0 0 1,481,473 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,075,284 148,571 - 198,624 198,259 442.36%
Div Payout % 353.56% 74.89% - 55.28% 79.55% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,317,489 0 0 1,481,473 0 -
NOSH 3,050,451 3,001,452 2,996,729 2,986,841 2,981,351 2.31%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 25.14% 26.45% 22.59% 24.19% 24.72% -
ROE 23.08% 0.00% 0.00% 24.25% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 39.67 24.99 11.64 49.96 34.05 16.50%
EPS 9.97 6.61 2.63 12.03 8.36 19.25%
DPS 35.25 4.95 0.00 6.65 6.65 430.07%
NAPS 0.4319 0.00 0.00 0.496 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,999,345
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 35.46 21.98 10.22 43.73 29.74 19.23%
EPS 8.91 5.81 2.31 10.53 7.30 22.05%
DPS 31.51 4.35 0.00 5.82 5.81 442.34%
NAPS 0.3861 0.00 0.00 0.4341 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 11/11/13 - - - - -
Price 2.55 0.00 0.00 0.00 0.00 -
P/RPS 6.43 0.00 0.00 0.00 0.00 -
P/EPS 25.58 0.00 0.00 0.00 0.00 -
EY 3.91 0.00 0.00 0.00 0.00 -
DY 13.82 0.00 0.00 0.00 0.00 -
P/NAPS 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