[WPRTS] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -23.99%
YoY- -12.13%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,614,694 1,595,572 1,558,254 1,540,368 2,088,608 2,019,532 2,044,744 -14.52%
PBT 701,217 676,492 650,416 654,416 676,882 708,596 707,012 -0.54%
Tax -167,743 -159,249 -159,196 -159,224 -25,371 -121,222 -127,594 19.94%
NP 533,474 517,242 491,220 495,192 651,511 587,373 579,418 -5.34%
-
NP to SH 533,474 517,242 491,220 495,192 651,511 587,373 579,418 -5.34%
-
Tax Rate 23.92% 23.54% 24.48% 24.33% 3.75% 17.11% 18.05% -
Total Cost 1,081,220 1,078,329 1,067,034 1,045,176 1,437,097 1,432,158 1,465,326 -18.29%
-
Net Worth 2,414,961 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 8.69%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 399,992 245,520 368,280 - 488,311 289,622 434,433 -5.34%
Div Payout % 74.98% 47.47% 74.97% - 74.95% 49.31% 74.98% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 2,414,961 2,207,293 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 8.69%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 33.04% 32.42% 31.52% 32.15% 31.19% 29.08% 28.34% -
ROE 22.09% 23.43% 21.84% 23.28% 28.64% 28.46% 27.20% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 47.35 46.79 45.70 45.17 61.25 59.22 59.96 -14.52%
EPS 15.64 15.17 14.40 14.52 19.11 17.23 17.00 -5.39%
DPS 11.73 7.20 10.80 0.00 14.32 8.49 12.74 -5.34%
NAPS 0.7082 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 8.69%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 47.35 46.79 45.70 45.17 61.25 59.22 59.96 -14.52%
EPS 15.64 15.17 14.40 14.52 19.11 17.23 17.00 -5.39%
DPS 11.73 7.20 10.80 0.00 14.32 8.49 12.74 -5.34%
NAPS 0.7082 0.6473 0.6596 0.6239 0.6671 0.6052 0.6247 8.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 3.62 3.80 3.39 3.59 3.70 3.81 3.64 -
P/RPS 7.64 8.12 7.42 7.95 6.04 6.43 6.07 16.52%
P/EPS 23.14 25.05 23.53 24.72 19.37 22.12 21.42 5.26%
EY 4.32 3.99 4.25 4.05 5.16 4.52 4.67 -5.04%
DY 3.24 1.89 3.19 0.00 3.87 2.23 3.50 -5.00%
P/NAPS 5.11 5.87 5.14 5.75 5.55 6.30 5.83 -8.39%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 30/01/19 09/11/18 25/07/18 25/04/18 08/02/18 10/11/17 20/07/17 -
Price 3.79 3.77 3.40 3.33 3.54 3.67 3.66 -
P/RPS 8.00 8.06 7.44 7.37 5.78 6.20 6.10 19.75%
P/EPS 24.23 24.85 23.60 22.93 18.53 21.31 21.54 8.13%
EY 4.13 4.02 4.24 4.36 5.40 4.69 4.64 -7.44%
DY 3.09 1.91 3.18 0.00 4.05 2.31 3.48 -7.59%
P/NAPS 5.35 5.82 5.15 5.34 5.31 6.06 5.86 -5.87%

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