[WPRTS] QoQ Quarter Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 541,540 528,359 431,602 473,467 452,820 460,430 454,453 12.34% QoQ % 2.49% 22.42% -8.84% 4.56% -1.65% 1.32% - Horiz. % 119.16% 116.26% 94.97% 104.18% 99.64% 101.32% 100.00%
PBT 218,183 270,278 174,714 201,892 158,014 211,311 218,808 -0.19% QoQ % -19.27% 54.70% -13.46% 27.77% -25.22% -3.43% - Horiz. % 99.71% 123.52% 79.85% 92.27% 72.22% 96.57% 100.00%
Tax -54,692 -66,429 -40,374 -49,086 -32,575 -52,075 -52,491 2.76% QoQ % 17.67% -64.53% 17.75% -50.69% 37.45% 0.79% - Horiz. % 104.19% 126.55% 76.92% 93.51% 62.06% 99.21% 100.00%
NP 163,491 203,849 134,340 152,806 125,439 159,236 166,317 -1.13% QoQ % -19.80% 51.74% -12.08% 21.82% -21.22% -4.26% - Horiz. % 98.30% 122.57% 80.77% 91.88% 75.42% 95.74% 100.00%
NP to SH 163,491 203,849 134,340 152,806 125,439 159,236 166,317 -1.13% QoQ % -19.80% 51.74% -12.08% 21.82% -21.22% -4.26% - Horiz. % 98.30% 122.57% 80.77% 91.88% 75.42% 95.74% 100.00%
Tax Rate 25.07 % 24.58 % 23.11 % 24.31 % 20.62 % 24.64 % 23.99 % 2.97% QoQ % 1.99% 6.36% -4.94% 17.90% -16.31% 2.71% - Horiz. % 104.50% 102.46% 96.33% 101.33% 85.95% 102.71% 100.00%
Total Cost 378,049 324,510 297,262 320,661 327,381 301,194 288,136 19.75% QoQ % 16.50% 9.17% -7.30% -2.05% 8.69% 4.53% - Horiz. % 131.21% 112.62% 103.17% 111.29% 113.62% 104.53% 100.00%
Net Worth 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 8.40% QoQ % 6.14% 1.20% 5.38% -2.37% 5.15% -2.82% - Horiz. % 112.93% 106.40% 105.13% 99.77% 102.19% 97.18% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 220,626 - 172,205 - 213,466 - 229,833 -2.68% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.99% 0.00% 74.93% 0.00% 92.88% 0.00% 100.00%
Div Payout % 134.95 % - % 128.19 % - % 170.18 % - % 138.19 % -1.56% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 97.66% 0.00% 92.76% 0.00% 123.15% 0.00% 100.00%
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,829,276 2,665,597 2,633,884 2,499,529 2,560,228 2,434,739 2,505,327 8.40% QoQ % 6.14% 1.20% 5.38% -2.37% 5.15% -2.82% - Horiz. % 112.93% 106.40% 105.13% 99.77% 102.19% 97.18% 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 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 30.19 % 38.58 % 31.13 % 32.27 % 27.70 % 34.58 % 36.60 % -11.99% QoQ % -21.75% 23.93% -3.53% 16.50% -19.90% -5.52% - Horiz. % 82.49% 105.41% 85.05% 88.17% 75.68% 94.48% 100.00%
ROE 5.78 % 7.65 % 5.10 % 6.11 % 4.90 % 6.54 % 6.64 % -8.79% QoQ % -24.44% 50.00% -16.53% 24.69% -25.08% -1.51% - Horiz. % 87.05% 115.21% 76.81% 92.02% 73.80% 98.49% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.88 15.49 12.66 13.88 13.28 13.50 13.33 12.32% QoQ % 2.52% 22.35% -8.79% 4.52% -1.63% 1.28% - Horiz. % 119.13% 116.20% 94.97% 104.13% 99.62% 101.28% 100.00%
EPS 4.79 5.98 3.94 4.48 3.68 4.67 4.88 -1.23% QoQ % -19.90% 51.78% -12.05% 21.74% -21.20% -4.30% - Horiz. % 98.16% 122.54% 80.74% 91.80% 75.41% 95.70% 100.00%
DPS 6.47 0.00 5.05 0.00 6.26 0.00 6.74 -2.68% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.99% 0.00% 74.93% 0.00% 92.88% 0.00% 100.00%
NAPS 0.8297 0.7817 0.7724 0.7330 0.7508 0.7140 0.7347 8.40% QoQ % 6.14% 1.20% 5.38% -2.37% 5.15% -2.82% - Horiz. % 112.93% 106.40% 105.13% 99.77% 102.19% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 15.88 15.49 12.66 13.88 13.28 13.50 13.33 12.32% QoQ % 2.52% 22.35% -8.79% 4.52% -1.63% 1.28% - Horiz. % 119.13% 116.20% 94.97% 104.13% 99.62% 101.28% 100.00%
EPS 4.79 5.98 3.94 4.48 3.68 4.67 4.88 -1.23% QoQ % -19.90% 51.78% -12.05% 21.74% -21.20% -4.30% - Horiz. % 98.16% 122.54% 80.74% 91.80% 75.41% 95.70% 100.00%
DPS 6.47 0.00 5.05 0.00 6.26 0.00 6.74 -2.68% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.99% 0.00% 74.93% 0.00% 92.88% 0.00% 100.00%
NAPS 0.8297 0.7817 0.7724 0.7330 0.7508 0.7140 0.7347 8.40% QoQ % 6.14% 1.20% 5.38% -2.37% 5.15% -2.82% - Horiz. % 112.93% 106.40% 105.13% 99.77% 102.19% 97.18% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 4.3000 3.8600 3.8000 3.3800 4.2100 4.1300 3.9400 -
P/RPS 27.08 24.91 30.02 24.34 31.70 30.59 29.56 -5.65% QoQ % 8.71% -17.02% 23.34% -23.22% 3.63% 3.48% - Horiz. % 91.61% 84.27% 101.56% 82.34% 107.24% 103.48% 100.00%
P/EPS 89.69 64.57 96.46 75.43 114.45 88.44 80.78 7.19% QoQ % 38.90% -33.06% 27.88% -34.09% 29.41% 9.48% - Horiz. % 111.03% 79.93% 119.41% 93.38% 141.68% 109.48% 100.00%
EY 1.11 1.55 1.04 1.33 0.87 1.13 1.24 -7.09% QoQ % -28.39% 49.04% -21.80% 52.87% -23.01% -8.87% - Horiz. % 89.52% 125.00% 83.87% 107.26% 70.16% 91.13% 100.00%
DY 1.50 0.00 1.33 0.00 1.49 0.00 1.71 -8.33% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 87.72% 0.00% 77.78% 0.00% 87.13% 0.00% 100.00%
P/NAPS 5.18 4.94 4.92 4.61 5.61 5.78 5.36 -2.24% QoQ % 4.86% 0.41% 6.72% -17.83% -2.94% 7.84% - Horiz. % 96.64% 92.16% 91.79% 86.01% 104.66% 107.84% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 02/02/21 26/11/20 24/07/20 06/05/20 07/02/20 05/11/19 26/07/19 -
Price 4.5700 4.3000 3.6500 3.6500 3.9100 4.3600 3.9500 -
P/RPS 28.78 27.75 28.84 26.29 29.44 32.29 29.64 -1.94% QoQ % 3.71% -3.78% 9.70% -10.70% -8.83% 8.94% - Horiz. % 97.10% 93.62% 97.30% 88.70% 99.33% 108.94% 100.00%
P/EPS 95.32 71.93 92.65 81.45 106.29 93.37 80.99 11.42% QoQ % 32.52% -22.36% 13.75% -23.37% 13.84% 15.29% - Horiz. % 117.69% 88.81% 114.40% 100.57% 131.24% 115.29% 100.00%
EY 1.05 1.39 1.08 1.23 0.94 1.07 1.23 -9.97% QoQ % -24.46% 28.70% -12.20% 30.85% -12.15% -13.01% - Horiz. % 85.37% 113.01% 87.80% 100.00% 76.42% 86.99% 100.00%
DY 1.42 0.00 1.38 0.00 1.60 0.00 1.71 -11.60% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 83.04% 0.00% 80.70% 0.00% 93.57% 0.00% 100.00%
P/NAPS 5.51 5.50 4.73 4.98 5.21 6.11 5.38 1.60% QoQ % 0.18% 16.28% -5.02% -4.41% -14.73% 13.57% - Horiz. % 102.42% 102.23% 87.92% 92.57% 96.84% 113.57% 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 Q120.pdf 
