[WPRTS] QoQ TTM Result on 31-Dec-2023 [#4]

Announcement Date
02-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -3.58%
YoY- 11.41%
Quarter Report
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 2,182,156 2,151,918 2,119,000 2,097,230 2,065,566 2,069,012 2,051,771 4.18%
PBT 1,034,764 1,006,214 994,373 965,992 932,076 943,940 957,833 5.28%
Tax -234,411 -226,782 -185,981 -202,210 -200,765 -244,362 -270,417 -9.07%
NP 800,353 779,432 808,392 763,782 731,311 699,578 687,416 10.66%
-
NP to SH 800,353 779,432 808,392 763,782 731,311 699,578 687,416 10.66%
-
Tax Rate 22.65% 22.54% 18.70% 20.93% 21.54% 25.89% 28.23% -
Total Cost 1,381,803 1,372,486 1,310,608 1,333,448 1,334,255 1,369,434 1,364,355 0.84%
-
Net Worth 3,427,391 3,520,142 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 8.33%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 576,630 576,630 533,664 533,664 490,016 490,016 552,078 2.94%
Div Payout % 72.05% 73.98% 66.02% 69.87% 67.01% 70.04% 80.31% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,427,391 3,520,142 3,314,178 3,398,405 3,203,694 3,274,282 3,039,333 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
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 36.68% 36.22% 38.15% 36.42% 35.40% 33.81% 33.50% -
ROE 23.35% 22.14% 24.39% 22.47% 22.83% 21.37% 22.62% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 63.99 63.11 62.14 61.50 60.57 60.67 60.17 4.18%
EPS 23.47 22.86 23.71 22.40 21.45 20.52 20.16 10.65%
DPS 16.91 16.91 15.65 15.65 14.37 14.37 16.19 2.94%
NAPS 1.0051 1.0323 0.9719 0.9966 0.9395 0.9602 0.8913 8.33%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 63.99 63.11 62.14 61.50 60.57 60.67 60.17 4.18%
EPS 23.47 22.86 23.71 22.40 21.45 20.52 20.16 10.65%
DPS 16.91 16.91 15.65 15.65 14.37 14.37 16.19 2.94%
NAPS 1.0051 1.0323 0.9719 0.9966 0.9395 0.9602 0.8913 8.33%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.84 3.65 3.23 3.64 3.60 3.80 3.06 -
P/RPS 6.00 5.78 5.20 5.92 5.94 6.26 5.09 11.57%
P/EPS 16.36 15.97 13.62 16.25 16.79 18.52 15.18 5.11%
EY 6.11 6.26 7.34 6.15 5.96 5.40 6.59 -4.91%
DY 4.40 4.63 4.85 4.30 3.99 3.78 5.29 -11.54%
P/NAPS 3.82 3.54 3.32 3.65 3.83 3.96 3.43 7.43%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 02/05/24 02/02/24 09/11/23 27/07/23 05/05/23 20/01/23 04/11/22 -
Price 3.90 3.78 3.38 3.49 3.52 3.76 3.23 -
P/RPS 6.09 5.99 5.44 5.67 5.81 6.20 5.37 8.74%
P/EPS 16.62 16.54 14.26 15.58 16.41 18.33 16.02 2.47%
EY 6.02 6.05 7.01 6.42 6.09 5.46 6.24 -2.36%
DY 4.34 4.47 4.63 4.48 4.08 3.82 5.01 -9.11%
P/NAPS 3.88 3.66 3.48 3.50 3.75 3.92 3.62 4.72%

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