[WPRTS] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
30-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -7.29%
YoY- 34.53%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,192,280 2,111,108 2,054,672 2,026,472 1,810,138 1,739,280 1,558,254 5.84%
PBT 1,062,630 981,492 937,388 1,018,436 753,212 808,968 650,416 8.51%
Tax -246,118 -224,792 -309,096 -245,856 -178,920 -196,526 -159,196 7.52%
NP 816,512 756,700 628,292 772,580 574,292 612,442 491,220 8.82%
-
NP to SH 816,512 756,700 628,292 772,580 574,292 612,442 491,220 8.82%
-
Tax Rate 23.16% 22.90% 32.97% 24.14% 23.75% 24.29% 24.48% -
Total Cost 1,375,768 1,354,408 1,426,380 1,253,892 1,235,846 1,126,838 1,067,034 4.32%
-
Net Worth 3,630,968 3,398,405 3,124,582 2,994,661 2,633,884 2,505,327 2,249,236 8.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 606,298 558,557 471,261 579,700 344,410 459,667 368,280 8.65%
Div Payout % 74.25% 73.81% 75.01% 75.03% 59.97% 75.05% 74.97% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,630,968 3,398,405 3,124,582 2,994,661 2,633,884 2,505,327 2,249,236 8.30%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 37.24% 35.84% 30.58% 38.12% 31.73% 35.21% 31.52% -
ROE 22.49% 22.27% 20.11% 25.80% 21.80% 24.45% 21.84% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.29 61.91 60.25 59.43 53.08 51.01 45.70 5.84%
EPS 23.94 22.20 18.42 22.66 16.84 17.96 14.40 8.83%
DPS 17.78 16.38 13.82 17.00 10.10 13.48 10.80 8.65%
NAPS 1.0648 0.9966 0.9163 0.8782 0.7724 0.7347 0.6596 8.30%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 64.29 61.91 60.25 59.43 53.08 51.01 45.70 5.84%
EPS 23.94 22.20 18.42 22.66 16.84 17.96 14.40 8.83%
DPS 17.78 16.38 13.82 17.00 10.10 13.48 10.80 8.65%
NAPS 1.0648 0.9966 0.9163 0.8782 0.7724 0.7347 0.6596 8.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 4.17 3.64 3.55 4.21 3.80 3.94 3.39 -
P/RPS 6.49 5.88 5.89 7.08 7.16 7.72 7.42 -2.20%
P/EPS 17.42 16.40 19.27 18.58 22.56 21.94 23.53 -4.88%
EY 5.74 6.10 5.19 5.38 4.43 4.56 4.25 5.13%
DY 4.26 4.50 3.89 4.04 2.66 3.42 3.19 4.93%
P/NAPS 3.92 3.65 3.87 4.79 4.92 5.36 5.14 -4.41%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/07/24 27/07/23 28/07/22 30/07/21 24/07/20 26/07/19 25/07/18 -
Price 4.53 3.49 3.49 4.15 3.65 3.95 3.40 -
P/RPS 7.05 5.64 5.79 6.98 6.88 7.74 7.44 -0.89%
P/EPS 18.92 15.73 18.94 18.32 21.67 21.99 23.60 -3.61%
EY 5.29 6.36 5.28 5.46 4.61 4.55 4.24 3.75%
DY 3.92 4.69 3.96 4.10 2.77 3.41 3.18 3.54%
P/NAPS 4.25 3.50 3.81 4.73 4.73 5.38 5.15 -3.14%

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