[WPRTS] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
20-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.95%
YoY- -13.44%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,069,012 2,063,832 2,054,672 2,065,444 2,022,024 2,024,169 2,026,472 1.39%
PBT 943,940 923,565 937,388 994,980 1,039,548 1,032,518 1,018,436 -4.92%
Tax -244,362 -304,178 -309,096 -387,568 -231,326 -252,057 -245,856 -0.40%
NP 699,578 619,386 628,292 607,412 808,222 780,461 772,580 -6.38%
-
NP to SH 699,578 619,386 628,292 607,412 808,222 780,461 772,580 -6.38%
-
Tax Rate 25.89% 32.94% 32.97% 38.95% 22.25% 24.41% 24.14% -
Total Cost 1,369,434 1,444,445 1,426,380 1,458,032 1,213,802 1,243,708 1,253,892 6.03%
-
Net Worth 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 6.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 490,016 314,174 471,261 - 606,298 386,466 579,700 -10.57%
Div Payout % 70.04% 50.72% 75.01% - 75.02% 49.52% 75.03% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,274,282 3,039,333 3,124,582 2,962,267 3,126,969 2,903,955 2,994,661 6.11%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 33.81% 30.01% 30.58% 29.41% 39.97% 38.56% 38.12% -
ROE 21.37% 20.38% 20.11% 20.50% 25.85% 26.88% 25.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.67 60.52 60.25 60.57 59.30 59.36 59.43 1.38%
EPS 20.52 18.16 18.42 17.80 23.70 22.89 22.66 -6.38%
DPS 14.37 9.21 13.82 0.00 17.78 11.33 17.00 -10.57%
NAPS 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 0.8782 6.11%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.67 60.52 60.25 60.57 59.30 59.36 59.43 1.38%
EPS 20.52 18.16 18.42 17.80 23.70 22.89 22.66 -6.38%
DPS 14.37 9.21 13.82 0.00 17.78 11.33 17.00 -10.57%
NAPS 0.9602 0.8913 0.9163 0.8687 0.917 0.8516 0.8782 6.11%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.80 3.06 3.55 4.00 4.05 4.50 4.21 -
P/RPS 6.26 5.06 5.89 6.60 6.83 7.58 7.08 -7.85%
P/EPS 18.52 16.85 19.27 22.46 17.09 19.66 18.58 -0.21%
EY 5.40 5.94 5.19 4.45 5.85 5.09 5.38 0.24%
DY 3.78 3.01 3.89 0.00 4.39 2.52 4.04 -4.32%
P/NAPS 3.96 3.43 3.87 4.60 4.42 5.28 4.79 -11.88%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/01/23 04/11/22 28/07/22 26/04/22 27/01/22 29/10/21 30/07/21 -
Price 3.76 3.23 3.49 3.93 3.92 4.47 4.15 -
P/RPS 6.20 5.34 5.79 6.49 6.61 7.53 6.98 -7.57%
P/EPS 18.33 17.78 18.94 22.06 16.54 19.53 18.32 0.03%
EY 5.46 5.62 5.28 4.53 6.05 5.12 5.46 0.00%
DY 3.82 2.85 3.96 0.00 4.54 2.54 4.10 -4.59%
P/NAPS 3.92 3.62 3.81 4.52 4.27 5.25 4.73 -11.73%

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