[WPRTS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[WPRTS] WESTPORTS HOLDINGS BERHAD
Announcement Date
11-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.58%
YoY- 18.84%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 409,026 363,158 502,632 459,901 401,239 348,845 477,235 -9.79%
PBT 148,703 131,635 131,497 133,566 146,859 105,085 107,901 23.91%
Tax -26,210 -22,599 -322 -27,833 -27,277 -26,271 2,175 -
NP 122,493 109,036 131,175 105,733 119,582 78,814 110,076 7.40%
-
NP to SH 122,493 109,036 131,175 105,733 119,582 78,814 110,076 7.40%
-
Tax Rate 17.63% 17.17% 0.24% 20.84% 18.57% 25.00% -2.02% -
Total Cost 286,533 254,122 371,457 354,168 281,657 270,031 367,159 -15.27%
-
Net Worth 1,657,600 1,534,841 1,604,064 1,359,109 0 0 1,487,675 7.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 173,909 - 178,001 929,883 148,353 - - -
Div Payout % 141.98% - 135.70% 879.46% 124.06% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,657,600 1,534,841 1,604,064 1,359,109 0 0 1,487,675 7.49%
NOSH 3,410,000 3,410,000 3,410,000 3,146,815 2,997,042 2,996,729 2,999,345 8.95%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 29.95% 30.02% 26.10% 22.99% 29.80% 22.59% 23.07% -
ROE 7.39% 7.10% 8.18% 7.78% 0.00% 0.00% 7.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.99 10.65 14.74 14.61 13.39 11.64 15.91 -17.22%
EPS 3.59 3.20 3.85 3.36 3.99 2.63 3.67 -1.46%
DPS 5.10 0.00 5.22 29.55 4.95 0.00 0.00 -
NAPS 0.4861 0.4501 0.4704 0.4319 0.00 0.00 0.496 -1.33%
Adjusted Per Share Value based on latest NOSH - 3,146,815
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.99 10.64 14.73 13.48 11.76 10.22 13.98 -9.75%
EPS 3.59 3.20 3.84 3.10 3.50 2.31 3.23 7.31%
DPS 5.10 0.00 5.22 27.25 4.35 0.00 0.00 -
NAPS 0.4857 0.4498 0.4701 0.3983 0.00 0.00 0.436 7.48%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 - - - - -
Price 2.69 2.53 2.53 0.00 0.00 0.00 0.00 -
P/RPS 22.43 23.76 17.16 0.00 0.00 0.00 0.00 -
P/EPS 74.89 79.12 65.77 0.00 0.00 0.00 0.00 -
EY 1.34 1.26 1.52 0.00 0.00 0.00 0.00 -
DY 1.90 0.00 2.06 0.00 0.00 0.00 0.00 -
P/NAPS 5.53 5.62 5.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 23/07/14 02/05/14 13/02/14 11/11/13 - - - -
Price 2.80 2.54 2.51 2.55 0.00 0.00 0.00 -
P/RPS 23.34 23.85 17.03 17.45 0.00 0.00 0.00 -
P/EPS 77.95 79.44 65.25 75.89 0.00 0.00 0.00 -
EY 1.28 1.26 1.53 1.32 0.00 0.00 0.00 -
DY 1.82 0.00 2.08 11.59 0.00 0.00 0.00 -
P/NAPS 5.76 5.64 5.34 5.90 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