[WPRTS] QoQ TTM 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--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,726,930 1,712,617 1,687,220 1,612,572 9.55%
PBT 543,557 517,007 493,411 473,319 20.23%
Tax -78,031 -81,703 -79,206 -75,873 3.80%
NP 465,526 435,304 414,205 397,446 23.44%
-
NP to SH 465,526 435,304 414,205 397,446 23.44%
-
Tax Rate 14.36% 15.80% 16.05% 16.03% -
Total Cost 1,261,404 1,277,313 1,273,015 1,215,126 5.10%
-
Net Worth 1,533,659 1,602,720 1,359,109 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,256,090 1,256,090 1,078,237 248,112 767.57%
Div Payout % 269.82% 288.55% 260.31% 62.43% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,533,659 1,602,720 1,359,109 0 -
NOSH 3,410,000 3,410,000 3,146,815 2,997,042 18.76%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 26.96% 25.42% 24.55% 24.65% -
ROE 30.35% 27.16% 30.48% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.68 50.27 53.62 53.81 -7.67%
EPS 13.66 12.78 13.16 13.26 4.03%
DPS 36.86 36.87 34.26 8.28 630.98%
NAPS 0.4501 0.4704 0.4319 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 CAGR
RPS 50.64 50.22 49.48 47.29 9.54%
EPS 13.65 12.77 12.15 11.66 23.35%
DPS 36.84 36.84 31.62 7.28 767.08%
NAPS 0.4498 0.47 0.3986 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/03/14 31/12/13 - - -
Price 2.53 2.53 0.00 0.00 -
P/RPS 4.99 5.03 0.00 0.00 -
P/EPS 18.52 19.80 0.00 0.00 -
EY 5.40 5.05 0.00 0.00 -
DY 14.57 14.57 0.00 0.00 -
P/NAPS 5.62 5.38 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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