[WPRTS] YoY Annualized Quarter 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- 1.33%
YoY- 19.98%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 2,063,832 2,024,169 1,911,237 1,773,426 1,595,572 2,019,532 1,949,002 0.95%
PBT 923,565 1,032,518 862,512 821,060 676,492 708,596 774,181 2.98%
Tax -304,178 -252,057 -207,852 -200,450 -159,249 -121,222 -131,537 14.98%
NP 619,386 780,461 654,660 620,609 517,242 587,373 642,644 -0.61%
-
NP to SH 619,386 780,461 654,660 620,609 517,242 587,373 642,644 -0.61%
-
Tax Rate 32.94% 24.41% 24.10% 24.41% 23.54% 17.11% 16.99% -
Total Cost 1,444,445 1,243,708 1,256,577 1,152,817 1,078,329 1,432,158 1,306,358 1.68%
-
Net Worth 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 8.00%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 314,174 386,466 229,606 306,445 245,520 289,622 331,906 -0.91%
Div Payout % 50.72% 49.52% 35.07% 49.38% 47.47% 49.31% 51.65% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 8.00%
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
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 30.01% 38.56% 34.25% 34.99% 32.42% 29.08% 32.97% -
ROE 20.38% 26.88% 24.56% 25.49% 23.43% 28.46% 33.58% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 60.52 59.36 56.05 52.01 46.79 59.22 57.16 0.95%
EPS 18.16 22.89 19.20 18.20 15.17 17.23 18.84 -0.61%
DPS 9.21 11.33 6.73 8.99 7.20 8.49 9.73 -0.91%
NAPS 0.8913 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 8.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 60.52 59.36 56.05 52.01 46.79 59.22 57.16 0.95%
EPS 18.16 22.89 19.20 18.20 15.17 17.23 18.84 -0.61%
DPS 9.21 11.33 6.73 8.99 7.20 8.49 9.73 -0.91%
NAPS 0.8913 0.8516 0.7817 0.714 0.6473 0.6052 0.5613 8.00%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 3.06 4.50 3.86 4.13 3.80 3.81 4.39 -
P/RPS 5.06 7.58 6.89 7.94 8.12 6.43 7.68 -6.71%
P/EPS 16.85 19.66 20.11 22.69 25.05 22.12 23.29 -5.24%
EY 5.94 5.09 4.97 4.41 3.99 4.52 4.29 5.57%
DY 3.01 2.52 1.74 2.18 1.89 2.23 2.22 5.20%
P/NAPS 3.43 5.28 4.94 5.78 5.87 6.30 7.82 -12.82%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 04/11/22 29/10/21 26/11/20 05/11/19 09/11/18 10/11/17 10/11/16 -
Price 3.23 4.47 4.30 4.36 3.77 3.67 4.25 -
P/RPS 5.34 7.53 7.67 8.38 8.06 6.20 7.44 -5.37%
P/EPS 17.78 19.53 22.40 23.96 24.85 21.31 22.55 -3.88%
EY 5.62 5.12 4.46 4.17 4.02 4.69 4.43 4.04%
DY 2.85 2.54 1.57 2.06 1.91 2.31 2.29 3.71%
P/NAPS 3.62 5.25 5.50 6.11 5.82 6.06 7.57 -11.56%

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