[WPRTS] QoQ 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,177,592 772,184 363,158 1,712,618 1,209,986 750,084 348,845 124.86%
PBT 436,613 280,338 131,635 517,008 385,511 251,944 105,085 158.22%
Tax -64,209 -48,809 -22,599 -81,703 -81,381 -53,548 -26,271 81.34%
NP 372,404 231,529 109,036 435,305 304,130 198,396 78,814 181.31%
-
NP to SH 372,404 231,529 109,036 435,305 304,130 198,396 78,814 181.31%
-
Tax Rate 14.71% 17.41% 17.17% 15.80% 21.11% 21.25% 25.00% -
Total Cost 805,188 540,655 254,122 1,277,313 905,856 551,688 270,031 107.03%
-
Net Worth 1,624,523 1,657,600 1,534,841 1,604,064 1,317,489 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 173,909 173,909 - 1,380,027 1,075,284 148,571 - -
Div Payout % 46.70% 75.11% - 317.03% 353.56% 74.89% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,624,523 1,657,600 1,534,841 1,604,064 1,317,489 0 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,050,451 3,001,452 2,996,729 8.98%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 31.62% 29.98% 30.02% 25.42% 25.14% 26.45% 22.59% -
ROE 22.92% 13.97% 7.10% 27.14% 23.08% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.53 22.64 10.65 50.22 39.67 24.99 11.64 106.32%
EPS 10.92 6.79 3.20 13.86 9.97 6.61 2.63 158.10%
DPS 5.10 5.10 0.00 40.47 35.25 4.95 0.00 -
NAPS 0.4764 0.4861 0.4501 0.4704 0.4319 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.53 22.64 10.65 50.22 35.48 22.00 10.23 124.84%
EPS 10.92 6.79 3.20 13.86 8.92 5.82 2.31 181.40%
DPS 5.10 5.10 0.00 40.47 31.53 4.36 0.00 -
NAPS 0.4764 0.4861 0.4501 0.4704 0.3864 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 - - - -
Price 3.05 2.69 2.53 2.53 0.00 0.00 0.00 -
P/RPS 8.83 11.88 23.76 5.04 0.00 0.00 0.00 -
P/EPS 27.93 39.62 79.12 19.82 0.00 0.00 0.00 -
EY 3.58 2.52 1.26 5.05 0.00 0.00 0.00 -
DY 1.67 1.90 0.00 16.00 0.00 0.00 0.00 -
P/NAPS 6.40 5.53 5.62 5.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 23/07/14 02/05/14 13/02/14 11/11/13 - - -
Price 2.90 2.80 2.54 2.51 2.55 0.00 0.00 -
P/RPS 8.40 12.36 23.85 5.00 6.43 0.00 0.00 -
P/EPS 26.55 41.24 79.44 19.66 25.58 0.00 0.00 -
EY 3.77 2.42 1.26 5.09 3.91 0.00 0.00 -
DY 1.76 1.82 0.00 16.12 13.82 0.00 0.00 -
P/NAPS 6.09 5.76 5.64 5.34 5.90 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