[WPRTS] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Announcement Date
26-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 99.63%
YoY- 7.9%
Quarter Report
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,096,140 1,055,554 1,027,336 1,013,236 905,069 869,640 779,127 5.84%
PBT 531,315 490,746 468,694 509,218 376,606 404,484 325,208 8.51%
Tax -123,059 -112,396 -154,548 -122,928 -89,460 -98,263 -79,598 7.52%
NP 408,256 378,350 314,146 386,290 287,146 306,221 245,610 8.82%
-
NP to SH 408,256 378,350 314,146 386,290 287,146 306,221 245,610 8.82%
-
Tax Rate 23.16% 22.90% 32.97% 24.14% 23.75% 24.29% 24.48% -
Total Cost 687,884 677,204 713,190 626,946 617,923 563,419 533,517 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 303,149 279,278 235,630 289,850 172,205 229,833 184,140 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 11.24% 11.13% 10.05% 12.90% 10.90% 12.22% 10.92% -
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 32.14 30.95 30.13 29.71 26.54 25.50 22.85 5.84%
EPS 11.97 11.10 9.21 11.33 8.42 8.98 7.20 8.83%
DPS 8.89 8.19 6.91 8.50 5.05 6.74 5.40 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 32.14 30.95 30.13 29.71 26.54 25.50 22.85 5.84%
EPS 11.97 11.10 9.21 11.33 8.42 8.98 7.20 8.83%
DPS 8.89 8.19 6.91 8.50 5.05 6.74 5.40 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 12.97 11.76 11.78 14.17 14.32 15.45 14.84 -2.21%
P/EPS 34.83 32.81 38.53 37.16 45.13 43.87 47.07 -4.89%
EY 2.87 3.05 2.60 2.69 2.22 2.28 2.12 5.17%
DY 2.13 2.25 1.95 2.02 1.33 1.71 1.59 4.98%
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 14.09 11.27 11.58 13.97 13.75 15.49 14.88 -0.90%
P/EPS 37.84 31.45 37.88 36.63 43.35 43.99 47.20 -3.61%
EY 2.64 3.18 2.64 2.73 2.31 2.27 2.12 3.72%
DY 1.96 2.35 1.98 2.05 1.38 1.71 1.59 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