[WPRTS] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
07-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -4.79%
YoY- 10.76%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,069,012 2,022,024 1,974,968 1,782,890 1,614,694 2,088,608 2,035,015 0.27%
PBT 943,940 1,039,548 865,067 773,809 701,217 676,882 754,819 3.79%
Tax -244,362 -231,326 -210,581 -182,913 -167,743 -25,371 -117,838 12.91%
NP 699,578 808,222 654,486 590,896 533,474 651,511 636,981 1.57%
-
NP to SH 699,578 808,222 654,486 590,896 533,474 651,511 636,981 1.57%
-
Tax Rate 25.89% 22.25% 24.34% 23.64% 23.92% 3.75% 15.61% -
Total Cost 1,369,434 1,213,802 1,320,482 1,191,994 1,081,220 1,437,097 1,398,034 -0.34%
-
Net Worth 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 2,068,847 7.94%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 490,016 606,298 392,832 443,300 399,992 488,311 477,400 0.43%
Div Payout % 70.04% 75.02% 60.02% 75.02% 74.98% 74.95% 74.95% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,274,282 3,126,969 2,829,276 2,560,228 2,414,961 2,274,811 2,068,847 7.94%
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 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 33.81% 39.97% 33.14% 33.14% 33.04% 31.19% 31.30% -
ROE 21.37% 25.85% 23.13% 23.08% 22.09% 28.64% 30.79% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 60.67 59.30 57.92 52.28 47.35 61.25 59.68 0.27%
EPS 20.52 23.70 19.19 17.33 15.64 19.11 18.68 1.57%
DPS 14.37 17.78 11.52 13.00 11.73 14.32 14.00 0.43%
NAPS 0.9602 0.917 0.8297 0.7508 0.7082 0.6671 0.6067 7.94%
Adjusted Per Share Value based on latest NOSH - 3,410,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 60.67 59.30 57.92 52.28 47.35 61.25 59.68 0.27%
EPS 20.52 23.70 19.19 17.33 15.64 19.11 18.68 1.57%
DPS 14.37 17.78 11.52 13.00 11.73 14.32 14.00 0.43%
NAPS 0.9602 0.917 0.8297 0.7508 0.7082 0.6671 0.6067 7.94%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.80 4.05 4.30 4.21 3.62 3.70 4.30 -
P/RPS 6.26 6.83 7.42 8.05 7.64 6.04 7.21 -2.32%
P/EPS 18.52 17.09 22.40 24.30 23.14 19.37 23.02 -3.55%
EY 5.40 5.85 4.46 4.12 4.32 5.16 4.34 3.70%
DY 3.78 4.39 2.68 3.09 3.24 3.87 3.26 2.49%
P/NAPS 3.96 4.42 5.18 5.61 5.11 5.55 7.09 -9.24%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 20/01/23 27/01/22 02/02/21 07/02/20 30/01/19 08/02/18 10/02/17 -
Price 3.76 3.92 4.57 3.91 3.79 3.54 4.13 -
P/RPS 6.20 6.61 7.89 7.48 8.00 5.78 6.92 -1.81%
P/EPS 18.33 16.54 23.81 22.56 24.23 18.53 22.11 -3.07%
EY 5.46 6.05 4.20 4.43 4.13 5.40 4.52 3.19%
DY 3.82 4.54 2.52 3.32 3.09 4.05 3.39 2.00%
P/NAPS 3.92 4.27 5.51 5.21 5.35 5.31 6.81 -8.79%

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