[WPRTS] QoQ TTM Result on 31-Dec-2020 [#4]

Announcement Date
02-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 6.17%
YoY- 10.76%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,059,667 2,083,135 2,009,664 1,974,968 1,886,248 1,818,319 1,841,170 7.75%
PBT 992,572 997,679 936,771 865,067 804,898 745,931 790,025 16.41%
Tax -243,735 -244,049 -226,768 -210,581 -188,464 -174,110 -186,227 19.63%
NP 748,837 753,630 710,003 654,486 616,434 571,821 603,798 15.41%
-
NP to SH 748,837 753,630 710,003 654,486 616,434 571,821 603,798 15.41%
-
Tax Rate 24.56% 24.46% 24.21% 24.34% 23.41% 23.34% 23.57% -
Total Cost 1,310,830 1,329,505 1,299,661 1,320,482 1,269,814 1,246,498 1,237,372 3.91%
-
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 510,476 510,476 392,831 392,831 385,671 385,671 443,299 9.85%
Div Payout % 68.17% 67.74% 55.33% 60.02% 62.56% 67.45% 73.42% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 36.36% 36.18% 35.33% 33.14% 32.68% 31.45% 32.79% -
ROE 25.79% 25.17% 25.21% 23.13% 23.13% 21.71% 24.16% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 60.40 61.09 58.93 57.92 55.32 53.32 53.99 7.75%
EPS 21.96 22.10 20.82 19.19 18.08 16.77 17.71 15.40%
DPS 14.97 14.97 11.52 11.52 11.31 11.31 13.00 9.85%
NAPS 0.8516 0.8782 0.826 0.8297 0.7817 0.7724 0.733 10.50%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 60.36 61.04 58.89 57.87 55.27 53.28 53.95 7.76%
EPS 21.94 22.08 20.81 19.18 18.06 16.76 17.69 15.42%
DPS 14.96 14.96 11.51 11.51 11.30 11.30 12.99 9.86%
NAPS 0.851 0.8776 0.8254 0.8291 0.7811 0.7718 0.7325 10.50%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.50 4.21 4.20 4.30 3.86 3.80 3.38 -
P/RPS 7.45 6.89 7.13 7.42 6.98 7.13 6.26 12.29%
P/EPS 20.49 19.05 20.17 22.40 21.35 22.66 19.09 4.82%
EY 4.88 5.25 4.96 4.46 4.68 4.41 5.24 -4.63%
DY 3.33 3.56 2.74 2.68 2.93 2.98 3.85 -9.21%
P/NAPS 5.28 4.79 5.08 5.18 4.94 4.92 4.61 9.45%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 30/07/21 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 -
Price 4.47 4.06 4.25 4.57 4.25 3.65 3.65 -
P/RPS 7.40 6.65 7.21 7.89 7.68 6.85 6.76 6.21%
P/EPS 20.36 18.37 20.41 23.81 23.51 21.77 20.61 -0.80%
EY 4.91 5.44 4.90 4.20 4.25 4.59 4.85 0.82%
DY 3.35 3.69 2.71 2.52 2.66 3.10 3.56 -3.96%
P/NAPS 5.25 4.62 5.15 5.51 5.44 4.73 4.98 3.57%

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