[WPRTS] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Announcement Date
02-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 35.94%
YoY- 11.41%
Quarter Report
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,668,713 1,096,140 543,153 2,151,918 1,597,862 1,055,554 512,915 119.09%
PBT 834,976 531,315 265,431 1,006,214 743,107 490,746 236,881 131.08%
Tax -193,647 -123,059 -60,924 -226,782 -169,753 -112,396 -53,295 135.79%
NP 641,329 408,256 204,507 779,432 573,354 378,350 183,586 129.70%
-
NP to SH 641,329 408,256 204,507 779,432 573,354 378,350 183,586 129.70%
-
Tax Rate 23.19% 23.16% 22.95% 22.54% 22.84% 22.90% 22.50% -
Total Cost 1,027,384 687,884 338,646 1,372,486 1,024,508 677,204 329,329 113.05%
-
Net Worth 3,560,552 3,630,968 3,427,391 3,519,718 3,314,178 3,398,405 3,203,694 7.27%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 303,105 303,149 - 576,561 279,278 279,278 - -
Div Payout % 47.26% 74.25% - 73.97% 48.71% 73.81% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,560,552 3,630,968 3,427,391 3,519,718 3,314,178 3,398,405 3,203,694 7.27%
NOSH 3,409,510 3,410,000 3,410,000 3,409,588 3,410,000 3,410,000 3,410,000 -0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 38.43% 37.24% 37.65% 36.22% 35.88% 35.84% 35.79% -
ROE 18.01% 11.24% 5.97% 22.14% 17.30% 11.13% 5.73% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.94 32.14 15.93 63.11 46.86 30.95 15.04 119.11%
EPS 18.81 11.97 6.00 22.86 16.81 11.10 5.38 129.83%
DPS 8.89 8.89 0.00 16.91 8.19 8.19 0.00 -
NAPS 1.0443 1.0648 1.0051 1.0323 0.9719 0.9966 0.9395 7.28%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.90 32.12 15.92 63.06 46.82 30.93 15.03 119.09%
EPS 18.79 11.96 5.99 22.84 16.80 11.09 5.38 129.67%
DPS 8.88 8.88 0.00 16.90 8.18 8.18 0.00 -
NAPS 1.0434 1.064 1.0044 1.0314 0.9712 0.9959 0.9388 7.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 4.27 4.17 3.84 3.65 3.23 3.64 3.60 -
P/RPS 8.72 12.97 24.11 5.78 6.89 11.76 23.93 -48.88%
P/EPS 22.70 34.83 64.03 15.97 19.21 32.81 66.87 -51.24%
EY 4.41 2.87 1.56 6.26 5.21 3.05 1.50 104.82%
DY 2.08 2.13 0.00 4.63 2.54 2.25 0.00 -
P/NAPS 4.09 3.92 3.82 3.54 3.32 3.65 3.83 4.46%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 08/11/24 26/07/24 02/05/24 02/02/24 09/11/23 27/07/23 05/05/23 -
Price 4.26 4.53 3.90 3.78 3.38 3.49 3.52 -
P/RPS 8.70 14.09 24.48 5.99 7.21 11.27 23.40 -48.20%
P/EPS 22.65 37.84 65.03 16.54 20.10 31.45 65.38 -50.57%
EY 4.42 2.64 1.54 6.05 4.97 3.18 1.53 102.44%
DY 2.09 1.96 0.00 4.47 2.42 2.35 0.00 -
P/NAPS 4.08 4.25 3.88 3.66 3.48 3.50 3.75 5.76%

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