[WPRTS] QoQ TTM 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- 4.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,734,717 1,726,930 1,712,617 1,687,220 1,612,572 7.57%
PBT 545,401 543,557 517,007 493,411 473,319 15.22%
Tax -76,964 -78,031 -81,703 -79,206 -75,873 1.43%
NP 468,437 465,526 435,304 414,205 397,446 17.86%
-
NP to SH 468,437 465,526 435,304 414,205 397,446 17.86%
-
Tax Rate 14.11% 14.36% 15.80% 16.05% 16.03% -
Total Cost 1,266,280 1,261,404 1,277,313 1,273,015 1,215,126 4.20%
-
Net Worth 1,657,600 1,533,659 1,602,720 1,359,109 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 1,281,795 1,256,090 1,256,090 1,078,237 248,112 416.61%
Div Payout % 273.63% 269.82% 288.55% 260.31% 62.43% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,657,600 1,533,659 1,602,720 1,359,109 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,146,815 2,997,042 13.77%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 27.00% 26.96% 25.42% 24.55% 24.65% -
ROE 28.26% 30.35% 27.16% 30.48% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 50.87 50.68 50.27 53.62 53.81 -5.46%
EPS 13.74 13.66 12.78 13.16 13.26 3.61%
DPS 37.59 36.86 36.87 34.26 8.28 353.98%
NAPS 0.4861 0.4501 0.4704 0.4319 0.00 -
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 CAGR
RPS 50.83 50.61 50.19 49.44 47.26 7.55%
EPS 13.73 13.64 12.76 12.14 11.65 17.85%
DPS 37.56 36.81 36.81 31.60 7.27 416.64%
NAPS 0.4857 0.4494 0.4697 0.3983 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/06/14 31/03/14 31/12/13 - - -
Price 2.69 2.53 2.53 0.00 0.00 -
P/RPS 5.29 4.99 5.03 0.00 0.00 -
P/EPS 19.58 18.52 19.80 0.00 0.00 -
EY 5.11 5.40 5.05 0.00 0.00 -
DY 13.97 14.57 14.57 0.00 0.00 -
P/NAPS 5.53 5.62 5.38 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/07/14 - - - - -
Price 2.80 0.00 0.00 0.00 0.00 -
P/RPS 5.50 0.00 0.00 0.00 0.00 -
P/EPS 20.38 0.00 0.00 0.00 0.00 -
EY 4.91 0.00 0.00 0.00 0.00 -
DY 13.42 0.00 0.00 0.00 0.00 -
P/NAPS 5.76 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