[WPRTS] QoQ TTM Result on 30-Jun-2017 [#2]

Announcement Date
20-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -1.82%
YoY- 0.37%
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,952,770 2,088,608 2,087,912 2,070,046 2,091,231 2,035,015 1,938,758 0.48%
PBT 661,404 676,882 705,630 705,340 722,906 754,819 746,800 -7.78%
Tax -26,984 -25,371 -110,102 -109,600 -116,114 -117,838 -132,272 -65.37%
NP 634,420 651,511 595,528 595,740 606,792 636,981 614,528 2.14%
-
NP to SH 634,420 651,511 595,528 595,740 606,792 636,981 614,528 2.14%
-
Tax Rate 4.08% 3.75% 15.60% 15.54% 16.06% 15.61% 17.71% -
Total Cost 1,318,350 1,437,097 1,492,384 1,474,306 1,484,439 1,398,034 1,324,230 -0.29%
-
Net Worth 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 7.31%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 488,311 488,311 445,686 445,686 477,399 477,399 446,028 6.22%
Div Payout % 76.97% 74.95% 74.84% 74.81% 78.68% 74.95% 72.58% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 7.31%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 32.49% 31.19% 28.52% 28.78% 29.02% 31.30% 31.70% -
ROE 29.82% 28.64% 28.86% 27.97% 30.63% 30.79% 32.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 57.27 61.25 61.23 60.71 61.33 59.68 56.86 0.48%
EPS 18.60 19.11 17.46 17.47 17.79 18.68 18.02 2.13%
DPS 14.32 14.32 13.07 13.07 14.00 14.00 13.08 6.23%
NAPS 0.6239 0.6671 0.6052 0.6247 0.581 0.6067 0.5613 7.31%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 57.27 61.25 61.23 60.71 61.33 59.68 56.86 0.48%
EPS 18.60 19.11 17.46 17.47 17.79 18.68 18.02 2.13%
DPS 14.32 14.32 13.07 13.07 14.00 14.00 13.08 6.23%
NAPS 0.6239 0.6671 0.6052 0.6247 0.581 0.6067 0.5613 7.31%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.59 3.70 3.81 3.64 4.05 4.30 4.39 -
P/RPS 6.27 6.04 6.22 6.00 6.60 7.21 7.72 -12.96%
P/EPS 19.30 19.37 21.82 20.84 22.76 23.02 24.36 -14.38%
EY 5.18 5.16 4.58 4.80 4.39 4.34 4.11 16.69%
DY 3.99 3.87 3.43 3.59 3.46 3.26 2.98 21.50%
P/NAPS 5.75 5.55 6.30 5.83 6.97 7.09 7.82 -18.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/04/18 08/02/18 10/11/17 20/07/17 27/04/17 10/02/17 10/11/16 -
Price 3.33 3.54 3.67 3.66 4.04 4.13 4.25 -
P/RPS 5.81 5.78 5.99 6.03 6.59 6.92 7.48 -15.51%
P/EPS 17.90 18.53 21.01 20.95 22.70 22.11 23.58 -16.79%
EY 5.59 5.40 4.76 4.77 4.40 4.52 4.24 20.25%
DY 4.30 4.05 3.56 3.57 3.47 3.39 3.08 24.93%
P/NAPS 5.34 5.31 6.06 5.86 6.95 6.81 7.57 -20.77%

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