[WPRTS] QoQ Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 573,959 492,277 501,442 520,930 573,263 474,411 522,627 6.43% QoQ % 16.59% -1.83% -3.74% -9.13% 20.84% -9.23% - Horiz. % 109.82% 94.19% 95.95% 99.68% 109.69% 90.77% 100.00%
PBT 145,435 177,941 174,424 179,082 174,183 177,651 191,990 -16.86% QoQ % -18.27% 2.02% -2.60% 2.81% -1.95% -7.47% - Horiz. % 75.75% 92.68% 90.85% 93.28% 90.73% 92.53% 100.00%
Tax 65,546 -27,120 -25,604 -38,193 -19,185 -26,618 -32,118 - QoQ % 341.69% -5.92% 32.96% -99.08% 27.92% 17.12% - Horiz. % -204.08% 84.44% 79.72% 118.91% 59.73% 82.88% 100.00%
NP 210,981 150,821 148,820 140,889 154,998 151,033 159,872 20.25% QoQ % 39.89% 1.34% 5.63% -9.10% 2.63% -5.53% - Horiz. % 131.97% 94.34% 93.09% 88.13% 96.95% 94.47% 100.00%
NP to SH 210,981 150,821 148,820 140,889 154,998 151,033 159,872 20.25% QoQ % 39.89% 1.34% 5.63% -9.10% 2.63% -5.53% - Horiz. % 131.97% 94.34% 93.09% 88.13% 96.95% 94.47% 100.00%
Tax Rate -45.07 % 15.24 % 14.68 % 21.33 % 11.01 % 14.98 % 16.73 % - QoQ % -395.73% 3.81% -31.18% 93.73% -26.50% -10.46% - Horiz. % -269.40% 91.09% 87.75% 127.50% 65.81% 89.54% 100.00%
Total Cost 362,978 341,456 352,622 380,041 418,265 323,378 362,755 0.04% QoQ % 6.30% -3.17% -7.21% -9.14% 29.34% -10.85% - Horiz. % 100.06% 94.13% 97.21% 104.77% 115.30% 89.15% 100.00%
Net Worth 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 8.51% QoQ % 10.23% -3.12% 7.52% -4.24% 8.09% -4.86% - Horiz. % 113.07% 102.58% 105.88% 98.47% 102.83% 95.14% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 271,094 - 217,216 - 228,469 - 248,930 5.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.90% 0.00% 87.26% 0.00% 91.78% 0.00% 100.00%
Div Payout % 128.49 % - % 145.96 % - % 147.40 % - % 155.71 % -11.99% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 82.52% 0.00% 93.74% 0.00% 94.66% 0.00% 100.00%
Equity 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,274,811 2,063,731 2,130,227 1,981,209 2,068,847 1,914,032 2,011,899 8.51% QoQ % 10.23% -3.12% 7.52% -4.24% 8.09% -4.86% - Horiz. % 113.07% 102.58% 105.88% 98.47% 102.83% 95.14% 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 36.76 % 30.64 % 29.68 % 27.05 % 27.04 % 31.84 % 30.59 % 12.99% QoQ % 19.97% 3.23% 9.72% 0.04% -15.08% 4.09% - Horiz. % 120.17% 100.16% 97.03% 88.43% 88.39% 104.09% 100.00%
ROE 9.27 % 7.31 % 6.99 % 7.11 % 7.49 % 7.89 % 7.95 % 10.75% QoQ % 26.81% 4.58% -1.69% -5.07% -5.07% -0.75% - Horiz. % 116.60% 91.95% 87.92% 89.43% 94.21% 99.25% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.83 14.44 14.71 15.28 16.81 13.91 15.33 6.40% QoQ % 16.55% -1.84% -3.73% -9.10% 20.85% -9.26% - Horiz. % 109.78% 94.19% 95.96% 99.67% 109.65% 90.74% 100.00%
EPS 6.19 4.42 4.36 4.13 4.55 4.43 4.69 20.26% QoQ % 40.05% 1.38% 5.57% -9.23% 2.71% -5.54% - Horiz. % 131.98% 94.24% 92.96% 88.06% 97.01% 94.46% 100.00%
DPS 7.95 0.00 6.37 0.00 6.70 0.00 7.30 5.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.90% 0.00% 87.26% 0.00% 91.78% 0.00% 100.00%
NAPS 0.6671 0.6052 0.6247 0.5810 0.6067 0.5613 0.5900 8.51% QoQ % 10.23% -3.12% 7.52% -4.24% 8.09% -4.86% - Horiz. % 113.07% 102.58% 105.88% 98.47% 102.83% 95.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.83 14.44 14.71 15.28 16.81 13.91 15.33 6.40% QoQ % 16.55% -1.84% -3.73% -9.10% 20.85% -9.26% - Horiz. % 109.78% 94.19% 95.96% 99.67% 109.65% 90.74% 100.00%
EPS 6.19 4.42 4.36 4.13 4.55 4.43 4.69 20.26% QoQ % 40.05% 1.38% 5.57% -9.23% 2.71% -5.54% - Horiz. % 131.98% 94.24% 92.96% 88.06% 97.01% 94.46% 100.00%
DPS 7.95 0.00 6.37 0.00 6.70 0.00 7.30 5.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 108.90% 0.00% 87.26% 0.00% 91.78% 0.00% 100.00%
NAPS 0.6671 0.6052 0.6247 0.5810 0.6067 0.5613 0.5900 8.51% QoQ % 10.23% -3.12% 7.52% -4.24% 8.09% -4.86% - Horiz. % 113.07% 102.58% 105.88% 98.47% 102.83% 95.14% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.7000 3.8100 3.6400 4.0500 4.3000 4.3900 4.2000 -
P/RPS 21.98 26.39 24.75 26.51 25.58 31.55 27.40 -13.63% QoQ % -16.71% 6.63% -6.64% 3.64% -18.92% 15.15% - Horiz. % 80.22% 96.31% 90.33% 96.75% 93.36% 115.15% 100.00%
P/EPS 59.80 86.14 83.41 98.02 94.60 99.12 89.58 -23.56% QoQ % -30.58% 3.27% -14.91% 3.62% -4.56% 10.65% - Horiz. % 66.76% 96.16% 93.11% 109.42% 105.60% 110.65% 100.00%
EY 1.67 1.16 1.20 1.02 1.06 1.01 1.12 30.42% QoQ % 43.97% -3.33% 17.65% -3.77% 4.95% -9.82% - Horiz. % 149.11% 103.57% 107.14% 91.07% 94.64% 90.18% 100.00%
DY 2.15 0.00 1.75 0.00 1.56 0.00 1.74 15.10% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.56% 0.00% 100.57% 0.00% 89.66% 0.00% 100.00%
P/NAPS 5.55 6.30 5.83 6.97 7.09 7.82 7.12 -15.26% QoQ % -11.90% 8.06% -16.36% -1.69% -9.34% 9.83% - Horiz. % 77.95% 88.48% 81.88% 97.89% 99.58% 109.83% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 10/11/17 20/07/17 27/04/17 10/02/17 10/11/16 28/07/16 -
Price 3.5400 3.6700 3.6600 4.0400 4.1300 4.2500 4.3900 -
P/RPS 21.03 25.42 24.89 26.45 24.57 30.55 28.64 -18.56% QoQ % -17.27% 2.13% -5.90% 7.65% -19.57% 6.67% - Horiz. % 73.43% 88.76% 86.91% 92.35% 85.79% 106.67% 100.00%
P/EPS 57.22 82.98 83.86 97.78 90.86 95.96 93.64 -27.93% QoQ % -31.04% -1.05% -14.24% 7.62% -5.31% 2.48% - Horiz. % 61.11% 88.62% 89.56% 104.42% 97.03% 102.48% 100.00%
EY 1.75 1.21 1.19 1.02 1.10 1.04 1.07 38.69% QoQ % 44.63% 1.68% 16.67% -7.27% 5.77% -2.80% - Horiz. % 163.55% 113.08% 111.21% 95.33% 102.80% 97.20% 100.00%
DY 2.25 0.00 1.74 0.00 1.62 0.00 1.66 22.41% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 135.54% 0.00% 104.82% 0.00% 97.59% 0.00% 100.00%
P/NAPS 5.31 6.06 5.86 6.95 6.81 7.57 7.44 -20.09% QoQ % -12.38% 3.41% -15.68% 2.06% -10.04% 1.75% - Horiz. % 71.37% 81.45% 78.76% 93.41% 91.53% 101.75% 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 - Q1FY17.pdf 
