[WPRTS] YoY Cumulative Quarter 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- 105.63%
YoY- -12.46%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 905,069 869,640 779,127 1,022,372 987,341 804,002 772,184 2.67%
PBT 376,606 404,484 325,208 353,506 402,985 321,647 280,338 5.03%
Tax -89,460 -98,263 -79,598 -63,797 -72,035 -79,369 -48,809 10.61%
NP 287,146 306,221 245,610 289,709 330,950 242,278 231,529 3.64%
-
NP to SH 287,146 306,221 245,610 289,709 330,950 242,278 231,529 3.64%
-
Tax Rate 23.75% 24.29% 24.48% 18.05% 17.88% 24.68% 17.41% -
Total Cost 617,923 563,419 533,517 732,663 656,391 561,724 540,655 2.24%
-
Net Worth 2,633,884 2,505,327 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 8.01%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 172,205 229,833 184,140 217,216 248,930 181,412 173,909 -0.16%
Div Payout % 59.97% 75.05% 74.97% 74.98% 75.22% 74.88% 75.11% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,633,884 2,505,327 2,249,236 2,130,227 2,011,899 1,803,549 1,657,600 8.01%
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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 31.73% 35.21% 31.52% 28.34% 33.52% 30.13% 29.98% -
ROE 10.90% 12.22% 10.92% 13.60% 16.45% 13.43% 13.97% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.54 25.50 22.85 29.98 28.95 23.58 22.64 2.68%
EPS 8.42 8.98 7.20 8.50 9.71 7.10 6.79 3.64%
DPS 5.05 6.74 5.40 6.37 7.30 5.32 5.10 -0.16%
NAPS 0.7724 0.7347 0.6596 0.6247 0.59 0.5289 0.4861 8.01%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 26.54 25.50 22.85 29.98 28.95 23.58 22.64 2.68%
EPS 8.42 8.98 7.20 8.50 9.71 7.10 6.79 3.64%
DPS 5.05 6.74 5.40 6.37 7.30 5.32 5.10 -0.16%
NAPS 0.7724 0.7347 0.6596 0.6247 0.59 0.5289 0.4861 8.01%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 3.80 3.94 3.39 3.64 4.20 4.23 2.69 -
P/RPS 14.32 15.45 14.84 12.14 14.51 17.94 11.88 3.15%
P/EPS 45.13 43.87 47.07 42.84 43.28 59.54 39.62 2.19%
EY 2.22 2.28 2.12 2.33 2.31 1.68 2.52 -2.08%
DY 1.33 1.71 1.59 1.75 1.74 1.26 1.90 -5.76%
P/NAPS 4.92 5.36 5.14 5.83 7.12 8.00 5.53 -1.92%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/07/20 26/07/19 25/07/18 20/07/17 28/07/16 31/07/15 23/07/14 -
Price 3.65 3.95 3.40 3.66 4.39 4.01 2.80 -
P/RPS 13.75 15.49 14.88 12.21 15.16 17.01 12.36 1.79%
P/EPS 43.35 43.99 47.20 43.08 45.23 56.44 41.24 0.83%
EY 2.31 2.27 2.12 2.32 2.21 1.77 2.42 -0.77%
DY 1.38 1.71 1.59 1.74 1.66 1.33 1.82 -4.50%
P/NAPS 4.73 5.38 5.15 5.86 7.44 7.58 5.76 -3.22%

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