[WPRTS] QoQ Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 405,408 409,026 363,158 502,632 459,901 401,239 348,845 10.53% QoQ % -0.88% 12.63% -27.75% 9.29% 14.62% 15.02% - Horiz. % 116.21% 117.25% 104.10% 144.08% 131.84% 115.02% 100.00%
PBT 156,275 148,703 131,635 131,497 133,566 146,859 105,085 30.25% QoQ % 5.09% 12.97% 0.10% -1.55% -9.05% 39.75% - Horiz. % 148.71% 141.51% 125.27% 125.13% 127.10% 139.75% 100.00%
Tax -15,400 -26,210 -22,599 -322 -27,833 -27,277 -26,271 -29.93% QoQ % 41.24% -15.98% -6,918.32% 98.84% -2.04% -3.83% - Horiz. % 58.62% 99.77% 86.02% 1.23% 105.95% 103.83% 100.00%
NP 140,875 122,493 109,036 131,175 105,733 119,582 78,814 47.23% QoQ % 15.01% 12.34% -16.88% 24.06% -11.58% 51.73% - Horiz. % 178.74% 155.42% 138.35% 166.44% 134.16% 151.73% 100.00%
NP to SH 140,875 122,493 109,036 131,175 105,733 119,582 78,814 47.23% QoQ % 15.01% 12.34% -16.88% 24.06% -11.58% 51.73% - Horiz. % 178.74% 155.42% 138.35% 166.44% 134.16% 151.73% 100.00%
Tax Rate 9.85 % 17.63 % 17.17 % 0.24 % 20.84 % 18.57 % 25.00 % -46.23% QoQ % -44.13% 2.68% 7,054.17% -98.85% 12.22% -25.72% - Horiz. % 39.40% 70.52% 68.68% 0.96% 83.36% 74.28% 100.00%
Total Cost 264,533 286,533 254,122 371,457 354,168 281,657 270,031 -1.36% QoQ % -7.68% 12.75% -31.59% 4.88% 25.74% 4.31% - Horiz. % 97.96% 106.11% 94.11% 137.56% 131.16% 104.31% 100.00%
Net Worth 1,624,523 1,657,600 1,534,841 1,604,064 1,359,109 - - - QoQ % -2.00% 8.00% -4.32% 18.02% 0.00% 0.00% - Horiz. % 119.53% 121.96% 112.93% 118.02% 100.00% - -
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 173,909 - 178,001 929,883 148,353 - - QoQ % 0.00% 0.00% 0.00% -80.86% 526.80% 0.00% - Horiz. % 0.00% 117.23% 0.00% 119.98% 626.80% 100.00% -
Div Payout % - % 141.98 % - % 135.70 % 879.46 % 124.06 % - % - QoQ % 0.00% 0.00% 0.00% -84.57% 608.90% 0.00% - Horiz. % 0.00% 114.44% 0.00% 109.38% 708.90% 100.00% -
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,624,523 1,657,600 1,534,841 1,604,064 1,359,109 - - - QoQ % -2.00% 8.00% -4.32% 18.02% 0.00% 0.00% - Horiz. % 119.53% 121.96% 112.93% 118.02% 100.00% - -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,146,815 2,997,042 2,996,729 8.99% QoQ % 0.00% 0.00% 0.00% 8.36% 5.00% 0.01% - Horiz. % 113.79% 113.79% 113.79% 113.79% 105.01% 100.01% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 34.75 % 29.95 % 30.02 % 26.10 % 22.99 % 29.80 % 22.59 % 33.22% QoQ % 16.03% -0.23% 15.02% 13.53% -22.85% 31.92% - Horiz. % 153.83% 132.58% 132.89% 115.54% 101.77% 131.92% 100.00%
ROE 8.67 % 7.39 % 7.10 % 8.18 % 7.78 % - % - % - QoQ % 17.32% 4.08% -13.20% 5.14% 0.00% 0.00% - Horiz. % 111.44% 94.99% 91.26% 105.14% 100.00% - -
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.89 11.99 10.65 14.74 14.61 13.39 11.64 1.43% QoQ % -0.83% 12.58% -27.75% 0.89% 9.11% 15.03% - Horiz. % 102.15% 103.01% 91.49% 126.63% 125.52% 115.03% 100.00%
EPS 4.13 3.59 3.20 3.85 3.36 3.99 2.63 35.07% QoQ % 15.04% 12.19% -16.88% 14.58% -15.79% 51.71% - Horiz. % 157.03% 136.50% 121.67% 146.39% 127.76% 151.71% 100.00%
DPS 0.00 5.10 0.00 5.22 29.55 4.95 0.00 - QoQ % 0.00% 0.00% 0.00% -82.34% 496.97% 0.00% - Horiz. % 0.00% 103.03% 0.00% 105.45% 596.97% 100.00% -
NAPS 0.4764 0.4861 0.4501 0.4704 0.4319 - - - QoQ % -2.00% 8.00% -4.32% 8.91% 0.00% 0.00% - Horiz. % 110.30% 112.55% 104.21% 108.91% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.89 11.99 10.65 14.74 13.49 11.77 10.23 10.53% QoQ % -0.83% 12.58% -27.75% 9.27% 14.61% 15.05% - Horiz. % 116.23% 117.20% 104.11% 144.09% 131.87% 115.05% 100.00%
EPS 4.13 3.59 3.20 3.85 3.10 3.51 2.31 47.26% QoQ % 15.04% 12.19% -16.88% 24.19% -11.68% 51.95% - Horiz. % 178.79% 155.41% 138.53% 166.67% 134.20% 151.95% 100.00%
DPS 0.00 5.10 0.00 5.22 27.27 4.35 0.00 - QoQ % 0.00% 0.00% 0.00% -80.86% 526.90% 0.00% - Horiz. % 0.00% 117.24% 0.00% 120.00% 626.90% 100.00% -
NAPS 0.4764 0.4861 0.4501 0.4704 0.3986 - - - QoQ % -2.00% 8.00% -4.32% 18.01% 0.00% 0.00% - Horiz. % 119.52% 121.95% 112.92% 118.01% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 - - - -
Price 3.0500 2.6900 2.5300 2.5300 0.0000 0.0000 0.0000 -
P/RPS 25.65 22.43 23.76 17.16 0.00 0.00 0.00 - QoQ % 14.36% -5.60% 38.46% 0.00% 0.00% 0.00% - Horiz. % 149.48% 130.71% 138.46% 100.00% - - -
P/EPS 73.83 74.89 79.12 65.77 0.00 0.00 0.00 - QoQ % -1.42% -5.35% 20.30% 0.00% 0.00% 0.00% - Horiz. % 112.25% 113.87% 120.30% 100.00% - - -
EY 1.35 1.34 1.26 1.52 0.00 0.00 0.00 - QoQ % 0.75% 6.35% -17.11% 0.00% 0.00% 0.00% - Horiz. % 88.82% 88.16% 82.89% 100.00% - - -
DY 0.00 1.90 0.00 2.06 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 92.23% 0.00% 100.00% - - -
P/NAPS 6.40 5.53 5.62 5.38 0.00 0.00 0.00 - QoQ % 15.73% -1.60% 4.46% 0.00% 0.00% 0.00% - Horiz. % 118.96% 102.79% 104.46% 100.00% - - -
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 06/11/14 23/07/14 02/05/14 13/02/14 11/11/13 - - -
Price 2.9000 2.8000 2.5400 2.5100 2.5500 0.0000 0.0000 -
P/RPS 24.39 23.34 23.85 17.03 17.45 0.00 0.00 - QoQ % 4.50% -2.14% 40.05% -2.41% 0.00% 0.00% - Horiz. % 139.77% 133.75% 136.68% 97.59% 100.00% - -
P/EPS 70.20 77.95 79.44 65.25 75.89 0.00 0.00 - QoQ % -9.94% -1.88% 21.75% -14.02% 0.00% 0.00% - Horiz. % 92.50% 102.71% 104.68% 85.98% 100.00% - -
EY 1.42 1.28 1.26 1.53 1.32 0.00 0.00 - QoQ % 10.94% 1.59% -17.65% 15.91% 0.00% 0.00% - Horiz. % 107.58% 96.97% 95.45% 115.91% 100.00% - -
DY 0.00 1.82 0.00 2.08 11.59 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% -82.05% 0.00% 0.00% - Horiz. % 0.00% 15.70% 0.00% 17.95% 100.00% - -
P/NAPS 6.09 5.76 5.64 5.34 5.90 0.00 0.00 - QoQ % 5.73% 2.13% 5.62% -9.49% 0.00% 0.00% - Horiz. % 103.22% 97.63% 95.59% 90.51% 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
WPRTS - Q4-13 Results.pdf 
