[WPRTS] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.04%
YoY- -3.09%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,845,363 1,952,770 2,088,608 2,087,912 2,070,046 2,091,231 2,035,015 -6.33%
PBT 648,584 661,404 676,882 705,630 705,340 722,906 754,819 -9.64%
Tax -41,172 -26,984 -25,371 -110,102 -109,600 -116,114 -117,838 -50.48%
NP 607,412 634,420 651,511 595,528 595,740 606,792 636,981 -3.12%
-
NP to SH 607,412 634,420 651,511 595,528 595,740 606,792 636,981 -3.12%
-
Tax Rate 6.35% 4.08% 3.75% 15.60% 15.54% 16.06% 15.61% -
Total Cost 1,237,951 1,318,350 1,437,097 1,492,384 1,474,306 1,484,439 1,398,034 -7.80%
-
Net Worth 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 5.74%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 455,234 488,311 488,311 445,686 445,686 477,399 477,399 -3.12%
Div Payout % 74.95% 76.97% 74.95% 74.84% 74.81% 78.68% 74.95% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 2,249,236 2,127,498 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 5.74%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 32.92% 32.49% 31.19% 28.52% 28.78% 29.02% 31.30% -
ROE 27.01% 29.82% 28.64% 28.86% 27.97% 30.63% 30.79% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.12 57.27 61.25 61.23 60.71 61.33 59.68 -6.32%
EPS 17.81 18.60 19.11 17.46 17.47 17.79 18.68 -3.13%
DPS 13.35 14.32 14.32 13.07 13.07 14.00 14.00 -3.12%
NAPS 0.6596 0.6239 0.6671 0.6052 0.6247 0.581 0.6067 5.74%
Adjusted Per Share Value based on latest NOSH - 3,410,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 54.12 57.27 61.25 61.23 60.71 61.33 59.68 -6.32%
EPS 17.81 18.60 19.11 17.46 17.47 17.79 18.68 -3.13%
DPS 13.35 14.32 14.32 13.07 13.07 14.00 14.00 -3.12%
NAPS 0.6596 0.6239 0.6671 0.6052 0.6247 0.581 0.6067 5.74%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.39 3.59 3.70 3.81 3.64 4.05 4.30 -
P/RPS 6.26 6.27 6.04 6.22 6.00 6.60 7.21 -9.01%
P/EPS 19.03 19.30 19.37 21.82 20.84 22.76 23.02 -11.94%
EY 5.25 5.18 5.16 4.58 4.80 4.39 4.34 13.57%
DY 3.94 3.99 3.87 3.43 3.59 3.46 3.26 13.50%
P/NAPS 5.14 5.75 5.55 6.30 5.83 6.97 7.09 -19.34%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 25/07/18 25/04/18 08/02/18 10/11/17 20/07/17 27/04/17 10/02/17 -
Price 3.40 3.33 3.54 3.67 3.66 4.04 4.13 -
P/RPS 6.28 5.81 5.78 5.99 6.03 6.59 6.92 -6.28%
P/EPS 19.09 17.90 18.53 21.01 20.95 22.70 22.11 -9.35%
EY 5.24 5.59 5.40 4.76 4.77 4.40 4.52 10.38%
DY 3.93 4.30 4.05 3.56 3.57 3.47 3.39 10.38%
P/NAPS 5.15 5.34 5.31 6.06 5.86 6.95 6.81 -17.03%

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