[WPRTS] QoQ Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 504,891 505,073 508,163 541,540 528,359 431,602 473,467 4.37% QoQ % -0.04% -0.61% -6.16% 2.49% 22.42% -8.84% - Horiz. % 106.64% 106.68% 107.33% 114.38% 111.59% 91.16% 100.00%
PBT 265,171 235,622 273,596 218,183 270,278 174,714 201,892 19.91% QoQ % 12.54% -13.88% 25.40% -19.27% 54.70% -13.46% - Horiz. % 131.34% 116.71% 135.52% 108.07% 133.87% 86.54% 100.00%
Tax -66,115 -57,655 -65,273 -54,692 -66,429 -40,374 -49,086 21.94% QoQ % -14.67% 11.67% -19.35% 17.67% -64.53% 17.75% - Horiz. % 134.69% 117.46% 132.98% 111.42% 135.33% 82.25% 100.00%
NP 199,056 177,967 208,323 163,491 203,849 134,340 152,806 19.26% QoQ % 11.85% -14.57% 27.42% -19.80% 51.74% -12.08% - Horiz. % 130.27% 116.47% 136.33% 106.99% 133.40% 87.92% 100.00%
NP to SH 199,056 177,967 208,323 163,491 203,849 134,340 152,806 19.26% QoQ % 11.85% -14.57% 27.42% -19.80% 51.74% -12.08% - Horiz. % 130.27% 116.47% 136.33% 106.99% 133.40% 87.92% 100.00%
Tax Rate 24.93 % 24.47 % 23.86 % 25.07 % 24.58 % 23.11 % 24.31 % 1.69% QoQ % 1.88% 2.56% -4.83% 1.99% 6.36% -4.94% - Horiz. % 102.55% 100.66% 98.15% 103.13% 101.11% 95.06% 100.00%
Total Cost 305,835 327,106 299,840 378,049 324,510 297,262 320,661 -3.10% QoQ % -6.50% 9.09% -20.69% 16.50% 9.17% -7.30% - Horiz. % 95.38% 102.01% 93.51% 117.90% 101.20% 92.70% 100.00%
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50% QoQ % -3.03% 6.32% -0.45% 6.14% 1.20% 5.38% - Horiz. % 116.18% 119.81% 112.69% 113.19% 106.64% 105.38% 100.00%
Dividend 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 289,850 - 220,626 - 172,205 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 168.32% 0.00% 128.12% 0.00% 100.00% -
Div Payout % - % 162.87 % - % 134.95 % - % 128.19 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 127.05% 0.00% 105.27% 0.00% 100.00% -
Equity 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,903,955 2,994,661 2,816,659 2,829,276 2,665,597 2,633,884 2,499,529 10.50% QoQ % -3.03% 6.32% -0.45% 6.14% 1.20% 5.38% - Horiz. % 116.18% 119.81% 112.69% 113.19% 106.64% 105.38% 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 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 39.43 % 35.24 % 41.00 % 30.19 % 38.58 % 31.13 % 32.27 % 14.28% QoQ % 11.89% -14.05% 35.81% -21.75% 23.93% -3.53% - Horiz. % 122.19% 109.20% 127.05% 93.55% 119.55% 96.47% 100.00%
ROE 6.85 % 5.94 % 7.40 % 5.78 % 7.65 % 5.10 % 6.11 % 7.91% QoQ % 15.32% -19.73% 28.03% -24.44% 50.00% -16.53% - Horiz. % 112.11% 97.22% 121.11% 94.60% 125.20% 83.47% 100.00%
Per Share 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.81 14.81 14.90 15.88 15.49 12.66 13.88 4.41% QoQ % 0.00% -0.60% -6.17% 2.52% 22.35% -8.79% - Horiz. % 106.70% 106.70% 107.35% 114.41% 111.60% 91.21% 100.00%
EPS 5.84 5.22 6.11 4.79 5.98 3.94 4.48 19.31% QoQ % 11.88% -14.57% 27.56% -19.90% 51.78% -12.05% - Horiz. % 130.36% 116.52% 136.38% 106.92% 133.48% 87.95% 100.00%
DPS 0.00 8.50 0.00 6.47 0.00 5.05 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 168.32% 0.00% 128.12% 0.00% 100.00% -
NAPS 0.8516 0.8782 0.8260 0.8297 0.7817 0.7724 0.7330 10.50% QoQ % -3.03% 6.32% -0.45% 6.14% 1.20% 5.38% - Horiz. % 116.18% 119.81% 112.69% 113.19% 106.64% 105.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.81 14.81 14.90 15.88 15.49 12.66 13.88 4.41% QoQ % 0.00% -0.60% -6.17% 2.52% 22.35% -8.79% - Horiz. % 106.70% 106.70% 107.35% 114.41% 111.60% 91.21% 100.00%
EPS 5.84 5.22 6.11 4.79 5.98 3.94 4.48 19.31% QoQ % 11.88% -14.57% 27.56% -19.90% 51.78% -12.05% - Horiz. % 130.36% 116.52% 136.38% 106.92% 133.48% 87.95% 100.00%
DPS 0.00 8.50 0.00 6.47 0.00 5.05 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 168.32% 0.00% 128.12% 0.00% 100.00% -
NAPS 0.8516 0.8782 0.8260 0.8297 0.7817 0.7724 0.7330 10.50% QoQ % -3.03% 6.32% -0.45% 6.14% 1.20% 5.38% - Horiz. % 116.18% 119.81% 112.69% 113.19% 106.64% 105.38% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.5000 4.2100 4.2000 4.3000 3.8600 3.8000 3.3800 -
P/RPS 30.39 28.42 28.18 27.08 24.91 30.02 24.34 15.94% QoQ % 6.93% 0.85% 4.06% 8.71% -17.02% 23.34% - Horiz. % 124.86% 116.76% 115.78% 111.26% 102.34% 123.34% 100.00%
P/EPS 77.09 80.67 68.75 89.69 64.57 96.46 75.43 1.46% QoQ % -4.44% 17.34% -23.35% 38.90% -33.06% 27.88% - Horiz. % 102.20% 106.95% 91.14% 118.90% 85.60% 127.88% 100.00%
EY 1.30 1.24 1.45 1.11 1.55 1.04 1.33 -1.51% QoQ % 4.84% -14.48% 30.63% -28.39% 49.04% -21.80% - Horiz. % 97.74% 93.23% 109.02% 83.46% 116.54% 78.20% 100.00%
DY 0.00 2.02 0.00 1.50 0.00 1.33 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 151.88% 0.00% 112.78% 0.00% 100.00% -
P/NAPS 5.28 4.79 5.08 5.18 4.94 4.92 4.61 9.46% QoQ % 10.23% -5.71% -1.93% 4.86% 0.41% 6.72% - Horiz. % 114.53% 103.90% 110.20% 112.36% 107.16% 106.72% 100.00%
Price Multiplier on Announcement Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/10/21 30/07/21 28/04/21 02/02/21 26/11/20 24/07/20 06/05/20 -
Price 4.4700 4.1500 4.2500 4.5700 4.3000 3.6500 3.6500 -
P/RPS 30.19 28.02 28.52 28.78 27.75 28.84 26.29 9.65% QoQ % 7.74% -1.75% -0.90% 3.71% -3.78% 9.70% - Horiz. % 114.83% 106.58% 108.48% 109.47% 105.55% 109.70% 100.00%
P/EPS 76.57 79.52 69.57 95.32 71.93 92.65 81.45 -4.03% QoQ % -3.71% 14.30% -27.01% 32.52% -22.36% 13.75% - Horiz. % 94.01% 97.63% 85.41% 117.03% 88.31% 113.75% 100.00%
EY 1.31 1.26 1.44 1.05 1.39 1.08 1.23 4.29% QoQ % 3.97% -12.50% 37.14% -24.46% 28.70% -12.20% - Horiz. % 106.50% 102.44% 117.07% 85.37% 113.01% 87.80% 100.00%
DY 0.00 2.05 0.00 1.42 0.00 1.38 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 148.55% 0.00% 102.90% 0.00% 100.00% -
P/NAPS 5.25 4.73 5.15 5.51 5.50 4.73 4.98 3.58% QoQ % 10.99% -8.16% -6.53% 0.18% 16.28% -5.02% - Horiz. % 105.42% 94.98% 103.41% 110.64% 110.44% 94.98% 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-Q42020.pdf 
