[WPRTS] QoQ TTM 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- 5.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,680,224 1,734,717 1,726,930 1,712,617 1,687,220 1,612,572 3.33%
PBT 568,110 545,401 543,557 517,007 493,411 473,319 15.69%
Tax -64,531 -76,964 -78,031 -81,703 -79,206 -75,873 -12.13%
NP 503,579 468,437 465,526 435,304 414,205 397,446 20.80%
-
NP to SH 503,579 468,437 465,526 435,304 414,205 397,446 20.80%
-
Tax Rate 11.36% 14.11% 14.36% 15.80% 16.05% 16.03% -
Total Cost 1,176,645 1,266,280 1,261,404 1,277,313 1,273,015 1,215,126 -2.53%
-
Net Worth 1,624,523 1,657,600 1,533,659 1,602,720 1,359,109 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 351,911 1,281,795 1,256,090 1,256,090 1,078,237 248,112 32.19%
Div Payout % 69.88% 273.63% 269.82% 288.55% 260.31% 62.43% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,624,523 1,657,600 1,533,659 1,602,720 1,359,109 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,146,815 2,997,042 10.86%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 29.97% 27.00% 26.96% 25.42% 24.55% 24.65% -
ROE 31.00% 28.26% 30.35% 27.16% 30.48% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 49.27 50.87 50.68 50.27 53.62 53.81 -6.79%
EPS 14.77 13.74 13.66 12.78 13.16 13.26 8.99%
DPS 10.32 37.59 36.86 36.87 34.26 8.28 19.23%
NAPS 0.4764 0.4861 0.4501 0.4704 0.4319 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 CAGR
RPS 49.24 50.83 50.61 50.19 49.44 47.26 3.33%
EPS 14.76 13.73 13.64 12.76 12.14 11.65 20.80%
DPS 10.31 37.56 36.81 36.81 31.60 7.27 32.18%
NAPS 0.4761 0.4857 0.4494 0.4697 0.3983 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 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 -
P/RPS 6.19 5.29 4.99 5.03 0.00 0.00 -
P/EPS 20.65 19.58 18.52 19.80 0.00 0.00 -
EY 4.84 5.11 5.40 5.05 0.00 0.00 -
DY 3.38 13.97 14.57 14.57 0.00 0.00 -
P/NAPS 6.40 5.53 5.62 5.38 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 CAGR
Date 06/11/14 23/07/14 - - - - -
Price 2.90 2.80 0.00 0.00 0.00 0.00 -
P/RPS 5.89 5.50 0.00 0.00 0.00 0.00 -
P/EPS 19.64 20.38 0.00 0.00 0.00 0.00 -
EY 5.09 4.91 0.00 0.00 0.00 0.00 -
DY 3.56 13.42 0.00 0.00 0.00 0.00 -
P/NAPS 6.09 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