[WPRTS] YoY TTM Result on 30-Sep-2024 [#3]

Announcement Date
08-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 4.7%
YoY- 4.83%
Quarter Report
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,222,768 2,119,000 2,051,771 2,059,667 1,886,248 1,748,085 1,770,638 3.85%
PBT 1,098,083 994,373 957,833 992,572 804,898 809,643 652,804 9.04%
Tax -250,676 -185,981 -270,417 -243,735 -188,464 -198,644 -53,891 29.17%
NP 847,407 808,392 687,416 748,837 616,434 610,999 598,913 5.94%
-
NP to SH 847,407 808,392 687,416 748,837 616,434 610,999 598,913 5.94%
-
Tax Rate 22.83% 18.70% 28.23% 24.56% 23.41% 24.53% 8.26% -
Total Cost 1,375,361 1,310,608 1,364,355 1,310,830 1,269,814 1,137,086 1,171,725 2.70%
-
Net Worth 3,563,662 3,314,178 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 8.30%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 600,501 533,664 552,078 510,476 385,671 445,686 455,234 4.71%
Div Payout % 70.86% 66.02% 80.31% 68.17% 62.56% 72.94% 76.01% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 3,563,662 3,314,178 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 8.30%
NOSH 3,412,489 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 0.01%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 38.12% 38.15% 33.50% 36.36% 32.68% 34.95% 33.82% -
ROE 23.78% 24.39% 22.62% 25.79% 23.13% 25.10% 27.13% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 65.14 62.14 60.17 60.40 55.32 51.26 51.92 3.84%
EPS 24.83 23.71 20.16 21.96 18.08 17.92 17.56 5.93%
DPS 17.61 15.65 16.19 14.97 11.31 13.07 13.35 4.71%
NAPS 1.0443 0.9719 0.8913 0.8516 0.7817 0.714 0.6473 8.29%
Adjusted Per Share Value based on latest NOSH - 3,412,489
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 65.14 62.10 60.13 60.36 55.27 51.23 51.89 3.85%
EPS 24.83 23.69 20.14 21.94 18.06 17.90 17.55 5.94%
DPS 17.61 15.64 16.18 14.96 11.30 13.06 13.34 4.73%
NAPS 1.0443 0.9712 0.8907 0.851 0.7811 0.7135 0.6468 8.30%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.27 3.23 3.06 4.50 3.86 4.13 3.80 -
P/RPS 6.56 5.20 5.09 7.45 6.98 8.06 7.32 -1.80%
P/EPS 17.20 13.62 15.18 20.49 21.35 23.05 21.64 -3.75%
EY 5.82 7.34 6.59 4.88 4.68 4.34 4.62 3.91%
DY 4.12 4.85 5.29 3.33 2.93 3.16 3.51 2.70%
P/NAPS 4.09 3.32 3.43 5.28 4.94 5.78 5.87 -5.83%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 08/11/24 09/11/23 04/11/22 29/10/21 26/11/20 05/11/19 09/11/18 -
Price 4.26 3.38 3.23 4.47 4.25 4.35 3.77 -
P/RPS 6.54 5.44 5.37 7.40 7.68 8.49 7.26 -1.72%
P/EPS 17.15 14.26 16.02 20.36 23.51 24.28 21.47 -3.67%
EY 5.83 7.01 6.24 4.91 4.25 4.12 4.66 3.80%
DY 4.13 4.63 5.01 3.35 2.66 3.00 3.54 2.60%
P/NAPS 4.08 3.48 3.62 5.25 5.44 6.09 5.82 -5.74%

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