[WPRTS] YoY TTM Result on 31-Mar-2020 [#1]

Announcement Date
06-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2.18%
YoY- 9.87%
Quarter Report
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,065,566 2,030,222 2,009,664 1,841,170 1,644,789 1,952,770 2,091,231 -0.20%
PBT 932,076 1,014,697 936,771 790,025 723,289 661,404 722,906 4.32%
Tax -200,765 -262,945 -226,768 -186,227 -173,709 -26,984 -116,114 9.55%
NP 731,311 751,752 710,003 603,798 549,580 634,420 606,792 3.15%
-
NP to SH 731,311 751,752 710,003 603,798 549,580 634,420 606,792 3.15%
-
Tax Rate 21.54% 25.91% 24.21% 23.57% 24.02% 4.08% 16.06% -
Total Cost 1,334,255 1,278,470 1,299,661 1,237,372 1,095,209 1,318,350 1,484,439 -1.76%
-
Net Worth 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 1,981,209 8.33%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 490,016 606,297 392,831 443,299 399,993 488,311 477,399 0.43%
Div Payout % 67.01% 80.65% 55.33% 73.42% 72.78% 76.97% 78.68% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 3,203,694 2,962,267 2,816,659 2,499,529 2,339,259 2,127,498 1,981,209 8.33%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 35.40% 37.03% 35.33% 32.79% 33.41% 32.49% 29.02% -
ROE 22.83% 25.38% 25.21% 24.16% 23.49% 29.82% 30.63% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 60.57 59.54 58.93 53.99 48.23 57.27 61.33 -0.20%
EPS 21.45 22.05 20.82 17.71 16.12 18.60 17.79 3.16%
DPS 14.37 17.78 11.52 13.00 11.73 14.32 14.00 0.43%
NAPS 0.9395 0.8687 0.826 0.733 0.686 0.6239 0.581 8.33%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 60.57 59.54 58.93 53.99 48.23 57.27 61.33 -0.20%
EPS 21.45 22.05 20.82 17.71 16.12 18.60 17.79 3.16%
DPS 14.37 17.78 11.52 13.00 11.73 14.32 14.00 0.43%
NAPS 0.9395 0.8687 0.826 0.733 0.686 0.6239 0.581 8.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.60 4.00 4.20 3.38 3.76 3.59 4.05 -
P/RPS 5.94 6.72 7.13 6.26 7.80 6.27 6.60 -1.73%
P/EPS 16.79 18.14 20.17 19.09 23.33 19.30 22.76 -4.94%
EY 5.96 5.51 4.96 5.24 4.29 5.18 4.39 5.22%
DY 3.99 4.44 2.74 3.85 3.12 3.99 3.46 2.40%
P/NAPS 3.83 4.60 5.08 4.61 5.48 5.75 6.97 -9.49%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 05/05/23 26/04/22 28/04/21 06/05/20 26/04/19 25/04/18 27/04/17 -
Price 3.52 3.93 4.25 3.65 3.79 3.33 4.04 -
P/RPS 5.81 6.60 7.21 6.76 7.86 5.81 6.59 -2.07%
P/EPS 16.41 17.83 20.41 20.61 23.52 17.90 22.70 -5.26%
EY 6.09 5.61 4.90 4.85 4.25 5.59 4.40 5.56%
DY 4.08 4.52 2.71 3.56 3.09 4.30 3.47 2.73%
P/NAPS 3.75 4.52 5.15 4.98 5.52 5.34 6.95 -9.76%

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