[WPRTS] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
09-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 1.03%
YoY- 23.42%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,192,280 2,172,612 2,151,918 2,130,482 2,111,108 2,051,660 2,069,012 3.93%
PBT 1,062,630 1,061,724 1,006,214 990,809 981,492 947,524 943,940 8.22%
Tax -246,118 -243,696 -226,782 -226,337 -224,792 -213,180 -244,362 0.47%
NP 816,512 818,028 779,432 764,472 756,700 734,344 699,578 10.86%
-
NP to SH 816,512 818,028 779,432 764,472 756,700 734,344 699,578 10.86%
-
Tax Rate 23.16% 22.95% 22.54% 22.84% 22.90% 22.50% 25.89% -
Total Cost 1,375,768 1,354,584 1,372,486 1,366,010 1,354,408 1,317,316 1,369,434 0.30%
-
Net Worth 3,630,968 3,427,391 3,520,142 3,314,178 3,398,405 3,203,694 3,274,282 7.14%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 606,298 - 576,630 372,371 558,557 - 490,016 15.26%
Div Payout % 74.25% - 73.98% 48.71% 73.81% - 70.04% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 3,630,968 3,427,391 3,520,142 3,314,178 3,398,405 3,203,694 3,274,282 7.14%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 37.24% 37.65% 36.22% 35.88% 35.84% 35.79% 33.81% -
ROE 22.49% 23.87% 22.14% 23.07% 22.27% 22.92% 21.37% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 64.29 63.71 63.11 62.48 61.91 60.17 60.67 3.94%
EPS 23.94 24.00 22.86 22.41 22.20 21.52 20.52 10.83%
DPS 17.78 0.00 16.91 10.92 16.38 0.00 14.37 15.26%
NAPS 1.0648 1.0051 1.0323 0.9719 0.9966 0.9395 0.9602 7.14%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 64.29 63.71 63.11 62.48 61.91 60.17 60.67 3.94%
EPS 23.94 24.00 22.86 22.41 22.20 21.52 20.52 10.83%
DPS 17.78 0.00 16.91 10.92 16.38 0.00 14.37 15.26%
NAPS 1.0648 1.0051 1.0323 0.9719 0.9966 0.9395 0.9602 7.14%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 4.17 3.84 3.65 3.23 3.64 3.60 3.80 -
P/RPS 6.49 6.03 5.78 5.17 5.88 5.98 6.26 2.43%
P/EPS 17.42 16.01 15.97 14.41 16.40 16.72 18.52 -4.00%
EY 5.74 6.25 6.26 6.94 6.10 5.98 5.40 4.15%
DY 4.26 0.00 4.63 3.38 4.50 0.00 3.78 8.30%
P/NAPS 3.92 3.82 3.54 3.32 3.65 3.83 3.96 -0.67%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/07/24 02/05/24 02/02/24 09/11/23 27/07/23 05/05/23 20/01/23 -
Price 4.53 3.90 3.78 3.38 3.49 3.52 3.76 -
P/RPS 7.05 6.12 5.99 5.41 5.64 5.85 6.20 8.95%
P/EPS 18.92 16.26 16.54 15.08 15.73 16.35 18.33 2.13%
EY 5.29 6.15 6.05 6.63 6.36 6.12 5.46 -2.08%
DY 3.92 0.00 4.47 3.23 4.69 0.00 3.82 1.73%
P/NAPS 4.25 3.88 3.66 3.48 3.50 3.75 3.92 5.54%

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