[WPRTS] QoQ TTM Result on 30-Sep-2019 [#3]

Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 2.85%
YoY- 2.02%
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,818,319 1,841,170 1,782,890 1,748,085 1,705,207 1,644,789 1,614,694 8.24%
PBT 745,931 790,025 773,809 809,643 780,493 723,289 701,217 4.21%
Tax -174,110 -186,227 -182,913 -198,644 -186,408 -173,709 -167,743 2.51%
NP 571,821 603,798 590,896 610,999 594,085 549,580 533,474 4.74%
-
NP to SH 571,821 603,798 590,896 610,999 594,085 549,580 533,474 4.74%
-
Tax Rate 23.34% 23.57% 23.64% 24.53% 23.88% 24.02% 23.92% -
Total Cost 1,246,498 1,237,372 1,191,994 1,137,086 1,111,122 1,095,209 1,081,220 9.95%
-
Net Worth 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 5.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 385,671 443,299 443,299 445,686 445,686 399,993 399,993 -2.40%
Div Payout % 67.45% 73.42% 75.02% 72.94% 75.02% 72.78% 74.98% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 2,339,259 2,414,961 5.96%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 31.45% 32.79% 33.14% 34.95% 34.84% 33.41% 33.04% -
ROE 21.71% 24.16% 23.08% 25.10% 23.71% 23.49% 22.09% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.32 53.99 52.28 51.26 50.01 48.23 47.35 8.24%
EPS 16.77 17.71 17.33 17.92 17.42 16.12 15.64 4.76%
DPS 11.31 13.00 13.00 13.07 13.07 11.73 11.73 -2.40%
NAPS 0.7724 0.733 0.7508 0.714 0.7347 0.686 0.7082 5.96%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.32 53.99 52.28 51.26 50.01 48.23 47.35 8.24%
EPS 16.77 17.71 17.33 17.92 17.42 16.12 15.64 4.76%
DPS 11.31 13.00 13.00 13.07 13.07 11.73 11.73 -2.40%
NAPS 0.7724 0.733 0.7508 0.714 0.7347 0.686 0.7082 5.96%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 3.80 3.38 4.21 4.13 3.94 3.76 3.62 -
P/RPS 7.13 6.26 8.05 8.06 7.88 7.80 7.64 -4.50%
P/EPS 22.66 19.09 24.30 23.05 22.62 23.33 23.14 -1.38%
EY 4.41 5.24 4.12 4.34 4.42 4.29 4.32 1.38%
DY 2.98 3.85 3.09 3.16 3.32 3.12 3.24 -5.42%
P/NAPS 4.92 4.61 5.61 5.78 5.36 5.48 5.11 -2.49%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/07/20 06/05/20 07/02/20 05/11/19 26/07/19 26/04/19 30/01/19 -
Price 3.65 3.65 3.91 4.35 3.89 3.79 3.70 -
P/RPS 6.85 6.76 7.48 8.49 7.78 7.86 7.81 -8.37%
P/EPS 21.77 20.61 22.56 24.28 22.33 23.52 23.65 -5.37%
EY 4.59 4.85 4.43 4.12 4.48 4.25 4.23 5.60%
DY 3.10 3.56 3.32 3.00 3.36 3.09 3.17 -1.47%
P/NAPS 4.73 4.98 5.21 6.09 5.29 5.52 5.22 -6.36%

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