[WPRTS] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
09-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 51.54%
YoY- 23.42%
Quarter Report
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,151,918 1,597,862 1,055,554 512,915 2,069,012 1,547,874 1,027,336 63.48%
PBT 1,006,214 743,107 490,746 236,881 943,940 692,674 468,694 66.18%
Tax -226,782 -169,753 -112,396 -53,295 -244,362 -228,134 -154,548 29.04%
NP 779,432 573,354 378,350 183,586 699,578 464,540 314,146 82.96%
-
NP to SH 779,432 573,354 378,350 183,586 699,578 464,540 314,146 82.96%
-
Tax Rate 22.54% 22.84% 22.90% 22.50% 25.89% 32.94% 32.97% -
Total Cost 1,372,486 1,024,508 677,204 329,329 1,369,434 1,083,334 713,190 54.53%
-
Net Worth 3,519,718 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 3,124,582 8.23%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 576,561 279,278 279,278 - 490,016 235,630 235,630 81.28%
Div Payout % 73.97% 48.71% 73.81% - 70.04% 50.72% 75.01% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 3,519,718 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 3,124,582 8.23%
NOSH 3,409,588 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 -0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 36.22% 35.88% 35.84% 35.79% 33.81% 30.01% 30.58% -
ROE 22.14% 17.30% 11.13% 5.73% 21.37% 15.28% 10.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 63.11 46.86 30.95 15.04 60.67 45.39 30.13 63.48%
EPS 22.86 16.81 11.10 5.38 20.52 13.62 9.21 83.01%
DPS 16.91 8.19 8.19 0.00 14.37 6.91 6.91 81.30%
NAPS 1.0323 0.9719 0.9966 0.9395 0.9602 0.8913 0.9163 8.24%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 63.11 46.86 30.95 15.04 60.67 45.39 30.13 63.48%
EPS 22.86 16.81 11.10 5.38 20.52 13.62 9.21 83.01%
DPS 16.91 8.19 8.19 0.00 14.37 6.91 6.91 81.30%
NAPS 1.0322 0.9719 0.9966 0.9395 0.9602 0.8913 0.9163 8.24%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.65 3.23 3.64 3.60 3.80 3.06 3.55 -
P/RPS 5.78 6.89 11.76 23.93 6.26 6.74 11.78 -37.71%
P/EPS 15.97 19.21 32.81 66.87 18.52 22.46 38.53 -44.31%
EY 6.26 5.21 3.05 1.50 5.40 4.45 2.60 79.35%
DY 4.63 2.54 2.25 0.00 3.78 2.26 1.95 77.69%
P/NAPS 3.54 3.32 3.65 3.83 3.96 3.43 3.87 -5.75%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 02/02/24 09/11/23 27/07/23 05/05/23 20/01/23 04/11/22 28/07/22 -
Price 3.78 3.38 3.49 3.52 3.76 3.23 3.49 -
P/RPS 5.99 7.21 11.27 23.40 6.20 7.12 11.58 -35.48%
P/EPS 16.54 20.10 31.45 65.38 18.33 23.71 37.88 -42.35%
EY 6.05 4.97 3.18 1.53 5.46 4.22 2.64 73.55%
DY 4.47 2.42 2.35 0.00 3.82 2.14 1.98 71.83%
P/NAPS 3.66 3.48 3.50 3.75 3.92 3.62 3.81 -2.63%

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