[WPRTS] YoY 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- 56.28%
YoY- 5.46%
Quarter Report
View:
Show?
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 521,138 503,897 541,540 452,820 418,015 573,959 573,263 -1.57%
PBT 251,266 265,159 218,183 158,014 193,848 145,435 174,183 6.29%
Tax -16,228 -42,283 -54,692 -32,575 -48,306 65,546 -19,185 -2.75%
NP 235,038 222,876 163,491 125,439 145,542 210,981 154,998 7.18%
-
NP to SH 235,038 222,876 163,491 125,439 145,542 210,981 154,998 7.18%
-
Tax Rate 6.46% 15.95% 25.07% 20.62% 24.92% -45.07% 11.01% -
Total Cost 286,100 281,021 378,049 327,381 272,473 362,978 418,265 -6.13%
-
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 254,386 316,447 220,626 213,466 215,852 271,094 228,469 1.80%
Div Payout % 108.23% 141.98% 134.95% 170.18% 148.31% 128.49% 147.40% -
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 45.10% 44.23% 30.19% 27.70% 34.82% 36.76% 27.04% -
ROE 7.18% 7.13% 5.78% 4.90% 6.03% 9.27% 7.49% -
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 15.28 14.78 15.88 13.28 12.26 16.83 16.81 -1.57%
EPS 6.89 6.54 4.79 3.68 4.27 6.19 4.55 7.15%
DPS 7.46 9.28 6.47 6.26 6.33 7.95 6.70 1.80%
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 15.28 14.78 15.88 13.28 12.26 16.83 16.81 -1.57%
EPS 6.89 6.54 4.79 3.68 4.27 6.19 4.55 7.15%
DPS 7.46 9.28 6.47 6.26 6.33 7.95 6.70 1.80%
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 24.86 27.41 27.08 31.70 29.53 21.98 25.58 -0.47%
P/EPS 55.13 61.96 89.69 114.45 84.82 59.80 94.60 -8.60%
EY 1.81 1.61 1.11 0.87 1.18 1.67 1.06 9.32%
DY 1.96 2.29 1.50 1.49 1.75 2.15 1.56 3.87%
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 24.60 26.53 28.78 29.44 30.92 21.03 24.57 0.02%
P/EPS 54.55 59.98 95.32 106.29 88.80 57.22 90.86 -8.14%
EY 1.83 1.67 1.05 0.94 1.13 1.75 1.10 8.84%
DY 1.98 2.37 1.42 1.60 1.67 2.25 1.62 3.39%
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