[WPRTS] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 522,627 464,714 477,006 400,775 405,280 398,722 384,487 22.73% QoQ % 12.46% -2.58% 19.02% -1.11% 1.64% 3.70% - Horiz. % 135.93% 120.87% 124.06% 104.24% 105.41% 103.70% 100.00%
PBT 191,990 210,995 166,164 162,332 162,048 159,600 142,168 22.20% QoQ % -9.01% 26.98% 2.36% 0.18% 1.53% 12.26% - Horiz. % 135.04% 148.41% 116.88% 114.18% 113.98% 112.26% 100.00%
Tax -32,118 -39,917 -33,619 -32,291 -39,955 -39,414 -2,367 469.80% QoQ % 19.54% -18.73% -4.11% 19.18% -1.37% -1,565.15% - Horiz. % 1,356.91% 1,686.40% 1,420.32% 1,364.22% 1,688.00% 1,665.15% 100.00%
NP 159,872 171,078 132,545 130,041 122,093 120,186 139,801 9.36% QoQ % -6.55% 29.07% 1.93% 6.51% 1.59% -14.03% - Horiz. % 114.36% 122.37% 94.81% 93.02% 87.33% 85.97% 100.00%
NP to SH 159,872 171,078 132,545 130,041 122,093 120,186 139,801 9.36% QoQ % -6.55% 29.07% 1.93% 6.51% 1.59% -14.03% - Horiz. % 114.36% 122.37% 94.81% 93.02% 87.33% 85.97% 100.00%
Tax Rate 16.73 % 18.92 % 20.23 % 19.89 % 24.66 % 24.70 % 1.66 % 367.24% QoQ % -11.58% -6.48% 1.71% -19.34% -0.16% 1,387.95% - Horiz. % 1,007.83% 1,139.76% 1,218.67% 1,198.19% 1,485.54% 1,487.95% 100.00%
Total Cost 362,755 293,636 344,461 270,734 283,187 278,536 244,686 30.05% QoQ % 23.54% -14.75% 27.23% -4.40% 1.67% 13.83% - Horiz. % 148.25% 120.01% 140.78% 110.65% 115.73% 113.83% 100.00%
Net Worth 2,011,899 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 9.16% QoQ % 8.64% -2.43% 7.81% -2.38% 7.70% -5.08% - Horiz. % 114.03% 104.97% 107.58% 99.79% 102.22% 94.92% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 248,930 - 197,098 - 181,412 - 209,715 12.12% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.70% 0.00% 93.98% 0.00% 86.50% 0.00% 100.00%
Div Payout % 155.71 % - % 148.70 % - % 148.59 % - % 150.01 % 2.52% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 103.80% 0.00% 99.13% 0.00% 99.05% 0.00% 100.00%
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,011,899 1,851,970 1,898,005 1,760,583 1,803,549 1,674,651 1,764,334 9.16% QoQ % 8.64% -2.43% 7.81% -2.38% 7.70% -5.08% - Horiz. % 114.03% 104.97% 107.58% 99.79% 102.22% 94.92% 100.00%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 30.59 % 36.81 % 27.79 % 32.45 % 30.13 % 30.14 % 36.36 % -10.89% QoQ % -16.90% 32.46% -14.36% 7.70% -0.03% -17.11% - Horiz. % 84.13% 101.24% 76.43% 89.25% 82.87% 82.89% 100.00%
ROE 7.95 % 9.24 % 6.98 % 7.39 % 6.77 % 7.18 % 7.92 % 0.25% QoQ % -13.96% 32.38% -5.55% 9.16% -5.71% -9.34% - Horiz. % 100.38% 116.67% 88.13% 93.31% 85.48% 90.66% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.33 13.63 13.99 11.75 11.89 11.69 11.28 22.72% QoQ % 12.47% -2.57% 19.06% -1.18% 1.71% 3.63% - Horiz. % 135.90% 120.83% 124.02% 104.17% 105.41% 103.63% 100.00%
EPS 4.69 5.02 3.89 3.81 3.58 3.52 4.10 9.39% QoQ % -6.57% 29.05% 2.10% 6.42% 1.70% -14.15% - Horiz. % 114.39% 122.44% 94.88% 92.93% 87.32% 85.85% 100.00%
DPS 7.30 0.00 5.78 0.00 5.32 0.00 6.15 12.12% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.70% 0.00% 93.98% 0.00% 86.50% 0.00% 100.00%
NAPS 0.5900 0.5431 0.5566 0.5163 0.5289 0.4911 0.5174 9.16% QoQ % 8.64% -2.43% 7.81% -2.38% 7.70% -5.08% - Horiz. % 114.03% 104.97% 107.58% 99.79% 102.22% 94.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.33 13.63 13.99 11.75 11.89 11.69 11.28 22.72% QoQ % 12.47% -2.57% 19.06% -1.18% 1.71% 3.63% - Horiz. % 135.90% 120.83% 124.02% 104.17% 105.41% 103.63% 100.00%
EPS 4.69 5.02 3.89 3.81 3.58 3.52 4.10 9.39% QoQ % -6.57% 29.05% 2.10% 6.42% 1.70% -14.15% - Horiz. % 114.39% 122.44% 94.88% 92.93% 87.32% 85.85% 100.00%
DPS 7.30 0.00 5.78 0.00 5.32 0.00 6.15 12.12% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.70% 0.00% 93.98% 0.00% 86.50% 0.00% 100.00%
NAPS 0.5900 0.5431 0.5566 0.5163 0.5289 0.4911 0.5174 9.16% QoQ % 8.64% -2.43% 7.81% -2.38% 7.70% -5.08% - Horiz. % 114.03% 104.97% 107.58% 99.79% 102.22% 94.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 4.2000 4.1300 4.1200 4.2400 4.2300 4.0200 3.3600 -
P/RPS 27.40 30.31 29.45 36.08 35.59 34.38 29.80 -5.45% QoQ % -9.60% 2.92% -18.38% 1.38% 3.52% 15.37% - Horiz. % 91.95% 101.71% 98.83% 121.07% 119.43% 115.37% 100.00%
P/EPS 89.58 82.32 106.00 111.18 118.14 114.06 81.96 6.11% QoQ % 8.82% -22.34% -4.66% -5.89% 3.58% 39.17% - Horiz. % 109.30% 100.44% 129.33% 135.65% 144.14% 139.17% 100.00%
EY 1.12 1.21 0.94 0.90 0.85 0.88 1.22 -5.55% QoQ % -7.44% 28.72% 4.44% 5.88% -3.41% -27.87% - Horiz. % 91.80% 99.18% 77.05% 73.77% 69.67% 72.13% 100.00%
DY 1.74 0.00 1.40 0.00 1.26 0.00 1.83 -3.31% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.08% 0.00% 76.50% 0.00% 68.85% 0.00% 100.00%
P/NAPS 7.12 7.60 7.40 8.21 8.00 8.19 6.49 6.38% QoQ % -6.32% 2.70% -9.87% 2.63% -2.32% 26.19% - Horiz. % 109.71% 117.10% 114.02% 126.50% 123.27% 126.19% 100.00%
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 28/07/16 28/04/16 03/02/16 13/11/15 31/07/15 30/04/15 11/02/15 -
Price 4.3900 4.2000 3.9500 4.3200 4.0100 4.5000 3.5000 -
P/RPS 28.64 30.82 28.24 36.76 33.74 38.49 31.04 -5.23% QoQ % -7.07% 9.14% -23.18% 8.95% -12.34% 24.00% - Horiz. % 92.27% 99.29% 90.98% 118.43% 108.70% 124.00% 100.00%
P/EPS 93.64 83.72 101.62 113.28 112.00 127.68 85.37 6.36% QoQ % 11.85% -17.61% -10.29% 1.14% -12.28% 49.56% - Horiz. % 109.69% 98.07% 119.03% 132.69% 131.19% 149.56% 100.00%
EY 1.07 1.19 0.98 0.88 0.89 0.78 1.17 -5.79% QoQ % -10.08% 21.43% 11.36% -1.12% 14.10% -33.33% - Horiz. % 91.45% 101.71% 83.76% 75.21% 76.07% 66.67% 100.00%
DY 1.66 0.00 1.46 0.00 1.33 0.00 1.76 -3.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 94.32% 0.00% 82.95% 0.00% 75.57% 0.00% 100.00%
P/NAPS 7.44 7.73 7.10 8.37 7.58 9.16 6.76 6.60% QoQ % -3.75% 8.87% -15.17% 10.42% -17.25% 35.50% - Horiz. % 110.06% 114.35% 105.03% 123.82% 112.13% 135.50% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
WHB - Quarterly Report - Q3FY15.pdf 
