[WPRTS] YoY Cumulative Quarter 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- 151.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
WPRTS's Result
WPRTS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 987,341 804,002 772,184 750,084 9.58%
PBT 402,985 321,647 280,338 251,944 16.93%
Tax -72,035 -79,369 -48,809 -53,548 10.38%
NP 330,950 242,278 231,529 198,396 18.57%
-
NP to SH 330,950 242,278 231,529 198,396 18.57%
-
Tax Rate 17.88% 24.68% 17.41% 21.25% -
Total Cost 656,391 561,724 540,655 551,688 5.95%
-
Net Worth 2,011,899 1,803,549 1,657,600 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 248,930 181,412 173,909 148,571 18.75%
Div Payout % 75.22% 74.88% 75.11% 74.89% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,011,899 1,803,549 1,657,600 0 -
NOSH 3,410,000 3,410,000 3,410,000 3,001,452 4.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 33.52% 30.13% 29.98% 26.45% -
ROE 16.45% 13.43% 13.97% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 28.95 23.58 22.64 24.99 5.02%
EPS 9.71 7.10 6.79 6.61 13.66%
DPS 7.30 5.32 5.10 4.95 13.81%
NAPS 0.59 0.5289 0.4861 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,997,042
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 28.93 23.56 22.63 21.98 9.58%
EPS 9.70 7.10 6.78 5.81 18.61%
DPS 7.29 5.32 5.10 4.35 18.76%
NAPS 0.5896 0.5285 0.4857 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/16 30/06/15 30/06/14 - -
Price 4.20 4.23 2.69 0.00 -
P/RPS 14.51 17.94 11.88 0.00 -
P/EPS 43.28 59.54 39.62 0.00 -
EY 2.31 1.68 2.52 0.00 -
DY 1.74 1.26 1.90 0.00 -
P/NAPS 7.12 8.00 5.53 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/07/16 31/07/15 23/07/14 - -
Price 4.39 4.01 2.80 0.00 -
P/RPS 15.16 17.01 12.36 0.00 -
P/EPS 45.23 56.44 41.24 0.00 -
EY 2.21 1.77 2.42 0.00 -
DY 1.66 1.33 1.82 0.00 -
P/NAPS 7.44 7.58 5.76 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