[WPRTS] QoQ Cumulative 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- 51.54%
YoY- 23.42%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,096,140 543,153 2,151,918 1,597,862 1,055,554 512,915 2,069,012 -34.55%
PBT 531,315 265,431 1,006,214 743,107 490,746 236,881 943,940 -31.85%
Tax -123,059 -60,924 -226,782 -169,753 -112,396 -53,295 -244,362 -36.72%
NP 408,256 204,507 779,432 573,354 378,350 183,586 699,578 -30.18%
-
NP to SH 408,256 204,507 779,432 573,354 378,350 183,586 699,578 -30.18%
-
Tax Rate 23.16% 22.95% 22.54% 22.84% 22.90% 22.50% 25.89% -
Total Cost 687,884 338,646 1,372,486 1,024,508 677,204 329,329 1,369,434 -36.83%
-
Net Worth 3,630,968 3,427,391 3,519,718 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 303,149 - 576,561 279,278 279,278 - 490,016 -27.41%
Div Payout % 74.25% - 73.97% 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 3,519,718 3,314,178 3,398,405 3,203,694 3,274,282 7.14%
NOSH 3,410,000 3,410,000 3,409,588 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 11.24% 5.97% 22.14% 17.30% 11.13% 5.73% 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 32.14 15.93 63.11 46.86 30.95 15.04 60.67 -34.55%
EPS 11.97 6.00 22.86 16.81 11.10 5.38 20.52 -30.20%
DPS 8.89 0.00 16.91 8.19 8.19 0.00 14.37 -27.41%
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 32.14 15.93 63.11 46.86 30.95 15.04 60.67 -34.55%
EPS 11.97 6.00 22.86 16.81 11.10 5.38 20.52 -30.20%
DPS 8.89 0.00 16.91 8.19 8.19 0.00 14.37 -27.41%
NAPS 1.0648 1.0051 1.0322 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 12.97 24.11 5.78 6.89 11.76 23.93 6.26 62.59%
P/EPS 34.83 64.03 15.97 19.21 32.81 66.87 18.52 52.42%
EY 2.87 1.56 6.26 5.21 3.05 1.50 5.40 -34.41%
DY 2.13 0.00 4.63 2.54 2.25 0.00 3.78 -31.80%
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 14.09 24.48 5.99 7.21 11.27 23.40 6.20 72.94%
P/EPS 37.84 65.03 16.54 20.10 31.45 65.38 18.33 62.20%
EY 2.64 1.54 6.05 4.97 3.18 1.53 5.46 -38.42%
DY 1.96 0.00 4.47 2.42 2.35 0.00 3.82 -35.93%
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