[WPRTS] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.92%
YoY- 2.28%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,595,572 1,558,254 1,540,368 2,088,608 2,019,532 2,044,744 2,083,720 -16.28%
PBT 676,492 650,416 654,416 676,882 708,596 707,012 716,328 -3.73%
Tax -159,249 -159,196 -159,224 -25,371 -121,222 -127,594 -152,772 2.80%
NP 517,242 491,220 495,192 651,511 587,373 579,418 563,556 -5.55%
-
NP to SH 517,242 491,220 495,192 651,511 587,373 579,418 563,556 -5.55%
-
Tax Rate 23.54% 24.48% 24.33% 3.75% 17.11% 18.05% 21.33% -
Total Cost 1,078,329 1,067,034 1,045,176 1,437,097 1,432,158 1,465,326 1,520,164 -20.44%
-
Net Worth 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 7.46%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 245,520 368,280 - 488,311 289,622 434,433 - -
Div Payout % 47.47% 74.97% - 74.95% 49.31% 74.98% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 7.46%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 32.42% 31.52% 32.15% 31.19% 29.08% 28.34% 27.05% -
ROE 23.43% 21.84% 23.28% 28.64% 28.46% 27.20% 28.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.79 45.70 45.17 61.25 59.22 59.96 61.11 -16.29%
EPS 15.17 14.40 14.52 19.11 17.23 17.00 16.52 -5.52%
DPS 7.20 10.80 0.00 14.32 8.49 12.74 0.00 -
NAPS 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 0.581 7.46%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.76 45.66 45.14 61.20 59.18 59.92 61.06 -16.28%
EPS 15.16 14.39 14.51 19.09 17.21 16.98 16.51 -5.52%
DPS 7.19 10.79 0.00 14.31 8.49 12.73 0.00 -
NAPS 0.6468 0.6591 0.6234 0.6666 0.6048 0.6242 0.5806 7.45%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.80 3.39 3.59 3.70 3.81 3.64 4.05 -
P/RPS 8.12 7.42 7.95 6.04 6.43 6.07 6.63 14.45%
P/EPS 25.05 23.53 24.72 19.37 22.12 21.42 24.51 1.46%
EY 3.99 4.25 4.05 5.16 4.52 4.67 4.08 -1.47%
DY 1.89 3.19 0.00 3.87 2.23 3.50 0.00 -
P/NAPS 5.87 5.14 5.75 5.55 6.30 5.83 6.97 -10.81%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 25/07/18 25/04/18 08/02/18 10/11/17 20/07/17 27/04/17 -
Price 3.77 3.40 3.33 3.54 3.67 3.66 4.04 -
P/RPS 8.06 7.44 7.37 5.78 6.20 6.10 6.61 14.12%
P/EPS 24.85 23.60 22.93 18.53 21.31 21.54 24.45 1.08%
EY 4.02 4.24 4.36 5.40 4.69 4.64 4.09 -1.14%
DY 1.91 3.18 0.00 4.05 2.31 3.48 0.00 -
P/NAPS 5.82 5.15 5.34 5.31 6.06 5.86 6.95 -11.14%

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