[WCT] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 424,472 404,646 466,476 470,038 561,174 604,723 420,993 0.55% QoQ % 4.90% -13.25% -0.76% -16.24% -7.20% 43.64% - Horiz. % 100.83% 96.12% 110.80% 111.65% 133.30% 143.64% 100.00%
PBT 22,913 19,705 31,742 43,750 3,073 61,161 148,313 -71.31% QoQ % 16.28% -37.92% -27.45% 1,323.69% -94.98% -58.76% - Horiz. % 15.45% 13.29% 21.40% 29.50% 2.07% 41.24% 100.00%
Tax -10,752 -4,330 -7,284 -8,067 54,724 -7,825 -98,340 -77.23% QoQ % -148.31% 40.55% 9.71% -114.74% 799.35% 92.04% - Horiz. % 10.93% 4.40% 7.41% 8.20% -55.65% 7.96% 100.00%
NP 12,161 15,375 24,458 35,683 57,797 53,336 49,973 -61.12% QoQ % -20.90% -37.14% -31.46% -38.26% 8.36% 6.73% - Horiz. % 24.34% 30.77% 48.94% 71.40% 115.66% 106.73% 100.00%
NP to SH 13,005 -7,688 25,621 12,494 58,485 30,558 51,005 -59.89% QoQ % 269.16% -130.01% 105.07% -78.64% 91.39% -40.09% - Horiz. % 25.50% -15.07% 50.23% 24.50% 114.67% 59.91% 100.00%
Tax Rate 46.93 % 21.97 % 22.95 % 18.44 % -1,780.80 % 12.79 % 66.31 % -20.63% QoQ % 113.61% -4.27% 24.46% 101.04% -14,023.38% -80.71% - Horiz. % 70.77% 33.13% 34.61% 27.81% -2,685.57% 19.29% 100.00%
Total Cost 412,311 389,271 442,018 434,355 503,377 551,387 371,020 7.31% QoQ % 5.92% -11.93% 1.76% -13.71% -8.71% 48.61% - Horiz. % 111.13% 104.92% 119.14% 117.07% 135.67% 148.61% 100.00%
Net Worth 3,160,436 3,132,091 3,132,091 3,132,091 3,103,746 3,018,712 2,990,367 3.77% QoQ % 0.90% 0.00% 0.00% 0.91% 2.82% 0.95% - Horiz. % 105.69% 104.74% 104.74% 104.74% 103.79% 100.95% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 7,086 - - - 7,086 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 27.66 % - % - % - % 13.89 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 199.14% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 3,160,436 3,132,091 3,132,091 3,132,091 3,103,746 3,018,712 2,990,367 3.77% QoQ % 0.90% 0.00% 0.00% 0.91% 2.82% 0.95% - Horiz. % 105.69% 104.74% 104.74% 104.74% 103.79% 100.95% 100.00%
NOSH 1,417,236 1,417,236 1,417,236 1,417,236 1,417,236 1,417,236 1,417,236 - 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 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.86 % 3.80 % 5.24 % 7.59 % 10.30 % 8.82 % 11.87 % -61.38% QoQ % -24.74% -27.48% -30.96% -26.31% 16.78% -25.70% - Horiz. % 24.09% 32.01% 44.14% 63.94% 86.77% 74.30% 100.00%
ROE 0.41 % -0.25 % 0.82 % 0.40 % 1.88 % 1.01 % 1.71 % -61.51% QoQ % 264.00% -130.49% 105.00% -78.72% 86.14% -40.94% - Horiz. % 23.98% -14.62% 47.95% 23.39% 109.94% 59.06% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.95 28.55 32.91 33.17 39.60 42.67 29.71 0.54% QoQ % 4.90% -13.25% -0.78% -16.24% -7.19% 43.62% - Horiz. % 100.81% 96.10% 110.77% 111.65% 133.29% 143.62% 100.00%
EPS 0.92 -0.54 1.81 0.88 4.13 2.16 3.60 -59.83% QoQ % 270.37% -129.83% 105.68% -78.69% 91.20% -40.00% - Horiz. % 25.56% -15.00% 50.28% 24.44% 114.72% 60.00% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2300 2.2100 2.2100 2.2100 2.1900 2.1300 2.1100 3.77% QoQ % 0.90% 0.00% 0.00% 0.91% 2.82% 0.95% - Horiz. % 105.69% 104.74% 104.74% 104.74% 103.79% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,418,150 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.93 28.53 32.89 33.14 39.57 42.64 29.69 0.54% QoQ % 4.91% -13.26% -0.75% -16.25% -7.20% 43.62% - Horiz. % 100.81% 96.09% 110.78% 111.62% 133.28% 143.62% 100.00%
EPS 0.92 -0.54 1.81 0.88 4.12 2.15 3.60 -59.83% QoQ % 270.37% -129.83% 105.68% -78.64% 91.63% -40.28% - Horiz. % 25.56% -15.00% 50.28% 24.44% 114.44% 59.72% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 2.2286 2.2086 2.2086 2.2086 2.1886 2.1286 2.1086 3.77% QoQ % 0.91% 0.00% 0.00% 0.91% 2.82% 0.95% - Horiz. % 105.69% 104.74% 104.74% 104.74% 103.79% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.4100 0.4250 0.4000 0.4100 0.4500 0.5800 0.5100 -
P/RPS 1.37 1.49 1.22 1.24 1.14 1.36 1.72 -14.11% QoQ % -8.05% 22.13% -1.61% 8.77% -16.18% -20.93% - Horiz. % 79.65% 86.63% 70.93% 72.09% 66.28% 79.07% 100.00%
P/EPS 44.68 -78.35 22.13 46.51 10.90 26.90 14.17 115.48% QoQ % 157.03% -454.04% -52.42% 326.70% -59.48% 89.84% - Horiz. % 315.31% -552.93% 156.18% 328.23% 76.92% 189.84% 100.00%
EY 2.24 -1.28 4.52 2.15 9.17 3.72 7.06 -53.58% QoQ % 275.00% -128.32% 110.23% -76.55% 146.51% -47.31% - Horiz. % 31.73% -18.13% 64.02% 30.45% 129.89% 52.69% 100.00%
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.98 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 127.55% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.18 0.19 0.18 0.19 0.21 0.27 0.24 -17.50% QoQ % -5.26% 5.56% -5.26% -9.52% -22.22% 12.50% - Horiz. % 75.00% 79.17% 75.00% 79.17% 87.50% 112.50% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 25/05/23 27/02/23 29/11/22 30/08/22 26/05/22 24/02/22 -
Price 0.5150 0.4150 0.4550 0.4300 0.4300 0.5150 0.5000 -
P/RPS 1.72 1.45 1.38 1.30 1.09 1.21 1.68 1.59% QoQ % 18.62% 5.07% 6.15% 19.27% -9.92% -27.98% - Horiz. % 102.38% 86.31% 82.14% 77.38% 64.88% 72.02% 100.00%
P/EPS 56.12 -76.50 25.17 48.78 10.42 23.88 13.89 154.32% QoQ % 173.36% -403.93% -48.40% 368.14% -56.37% 71.92% - Horiz. % 404.03% -550.76% 181.21% 351.19% 75.02% 171.92% 100.00%
EY 1.78 -1.31 3.97 2.05 9.60 4.19 7.20 -60.71% QoQ % 235.88% -133.00% 93.66% -78.65% 129.12% -41.81% - Horiz. % 24.72% -18.19% 55.14% 28.47% 133.33% 58.19% 100.00%
DY 0.00 0.00 1.10 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.23 0.19 0.21 0.19 0.20 0.24 0.24 -2.81% QoQ % 21.05% -9.52% 10.53% -5.00% -16.67% 0.00% - Horiz. % 95.83% 79.17% 87.50% 79.17% 83.33% 100.00% 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
WCT - Q3.2022 (29.11.2022).pdf 
