[WPRTS] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
03-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 1.7%
YoY- -1.43%
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,949,002 1,974,682 1,858,856 1,681,783 1,606,369 1,608,004 1,594,888 14.26%
PBT 774,181 805,970 843,980 650,143 645,305 643,294 638,400 13.67%
Tax -131,537 -144,070 -159,668 -145,279 -148,880 -158,738 -157,656 -11.34%
NP 642,644 661,900 684,312 504,864 496,425 484,556 480,744 21.28%
-
NP to SH 642,644 661,900 684,312 504,864 496,425 484,556 480,744 21.28%
-
Tax Rate 16.99% 17.88% 18.92% 22.35% 23.07% 24.68% 24.70% -
Total Cost 1,306,358 1,312,782 1,174,544 1,176,919 1,109,944 1,123,448 1,114,144 11.16%
-
Net Worth 1,914,032 2,011,899 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 9.28%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 331,906 497,860 - 378,510 241,882 362,824 - -
Div Payout % 51.65% 75.22% - 74.97% 48.72% 74.88% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,914,032 2,011,899 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 9.28%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 32.97% 33.52% 36.81% 30.02% 30.90% 30.13% 30.14% -
ROE 33.58% 32.90% 36.95% 26.60% 28.20% 26.87% 28.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.16 57.91 54.51 49.32 47.11 47.16 46.77 14.26%
EPS 18.84 19.42 20.08 14.81 14.56 14.20 14.08 21.36%
DPS 9.73 14.60 0.00 11.10 7.09 10.64 0.00 -
NAPS 0.5613 0.59 0.5431 0.5566 0.5163 0.5289 0.4911 9.28%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 57.16 57.91 54.51 49.32 47.11 47.16 46.77 14.26%
EPS 18.84 19.42 20.08 14.81 14.56 14.20 14.08 21.36%
DPS 9.73 14.60 0.00 11.10 7.09 10.64 0.00 -
NAPS 0.5613 0.59 0.5431 0.5566 0.5163 0.5289 0.4911 9.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 4.39 4.20 4.13 4.12 4.24 4.23 4.02 -
P/RPS 7.68 7.25 7.58 8.35 9.00 8.97 8.60 -7.24%
P/EPS 23.29 21.64 20.58 27.83 29.13 29.77 28.51 -12.58%
EY 4.29 4.62 4.86 3.59 3.43 3.36 3.51 14.27%
DY 2.22 3.48 0.00 2.69 1.67 2.52 0.00 -
P/NAPS 7.82 7.12 7.60 7.40 8.21 8.00 8.19 -3.02%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 10/11/16 28/07/16 28/04/16 03/02/16 13/11/15 31/07/15 30/04/15 -
Price 4.25 4.39 4.20 3.95 4.32 4.01 4.50 -
P/RPS 7.44 7.58 7.70 8.01 9.17 8.50 9.62 -15.70%
P/EPS 22.55 22.62 20.93 26.68 29.67 28.22 31.92 -20.62%
EY 4.43 4.42 4.78 3.75 3.37 3.54 3.13 25.97%
DY 2.29 3.33 0.00 2.81 1.64 2.65 0.00 -
P/NAPS 7.57 7.44 7.73 7.10 8.37 7.58 9.16 -11.90%

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