[WPRTS] YoY Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 505,073 431,602 454,453 394,035 501,442 522,627 405,280 3.73% YoY % 17.02% -5.03% 15.33% -21.42% -4.05% 28.95% - Horiz. % 124.62% 106.49% 112.13% 97.23% 123.73% 128.95% 100.00%
PBT 235,622 174,714 218,808 161,604 174,424 191,990 162,048 6.43% YoY % 34.86% -20.15% 35.40% -7.35% -9.15% 18.48% - Horiz. % 145.40% 107.82% 135.03% 99.73% 107.64% 118.48% 100.00%
Tax -57,655 -40,374 -52,491 -39,792 -25,604 -32,118 -39,955 6.30% YoY % -42.80% 23.08% -31.91% -55.41% 20.28% 19.61% - Horiz. % 144.30% 101.05% 131.38% 99.59% 64.08% 80.39% 100.00%
NP 177,967 134,340 166,317 121,812 148,820 159,872 122,093 6.48% YoY % 32.48% -19.23% 36.54% -18.15% -6.91% 30.94% - Horiz. % 145.76% 110.03% 136.22% 99.77% 121.89% 130.94% 100.00%
NP to SH 177,967 134,340 166,317 121,812 148,820 159,872 122,093 6.48% YoY % 32.48% -19.23% 36.54% -18.15% -6.91% 30.94% - Horiz. % 145.76% 110.03% 136.22% 99.77% 121.89% 130.94% 100.00%
Tax Rate 24.47 % 23.11 % 23.99 % 24.62 % 14.68 % 16.73 % 24.66 % -0.13% YoY % 5.88% -3.67% -2.56% 67.71% -12.25% -32.16% - Horiz. % 99.23% 93.71% 97.28% 99.84% 59.53% 67.84% 100.00%
Total Cost 327,106 297,262 288,136 272,223 352,622 362,755 283,187 2.43% YoY % 10.04% 3.17% 5.85% -22.80% -2.79% 28.10% - Horiz. % 115.51% 104.97% 101.75% 96.13% 124.52% 128.10% 100.00%
Net Worth 2,994,661 2,633,884 2,505,327 2,249,236 2,130,227 2,011,899 1,803,549 8.81% YoY % 13.70% 5.13% 11.39% 5.59% 5.88% 11.55% - Horiz. % 166.04% 146.04% 138.91% 124.71% 118.11% 111.55% 100.00%
Dividend 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 289,850 172,205 229,833 184,140 217,216 248,930 181,412 8.12% YoY % 68.32% -25.07% 24.81% -15.23% -12.74% 37.22% - Horiz. % 159.77% 94.92% 126.69% 101.50% 119.74% 137.22% 100.00%
Div Payout % 162.87 % 128.19 % 138.19 % 151.17 % 145.96 % 155.71 % 148.59 % 1.54% YoY % 27.05% -7.24% -8.59% 3.57% -6.26% 4.79% - Horiz. % 109.61% 86.27% 93.00% 101.74% 98.23% 104.79% 100.00%
Equity 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,994,661 2,633,884 2,505,327 2,249,236 2,130,227 2,011,899 1,803,549 8.81% YoY % 13.70% 5.13% 11.39% 5.59% 5.88% 11.55% - Horiz. % 166.04% 146.04% 138.91% 124.71% 118.11% 111.55% 100.00%
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 3,410,000 - YoY % 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 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 35.24 % 31.13 % 36.60 % 30.91 % 29.68 % 30.59 % 30.13 % 2.64% YoY % 13.20% -14.95% 18.41% 4.14% -2.97% 1.53% - Horiz. % 116.96% 103.32% 121.47% 102.59% 98.51% 101.53% 100.00%
ROE 5.94 % 5.10 % 6.64 % 5.42 % 6.99 % 7.95 % 6.77 % -2.15% YoY % 16.47% -23.19% 22.51% -22.46% -12.08% 17.43% - Horiz. % 87.74% 75.33% 98.08% 80.06% 103.25% 117.43% 100.00%
Per Share 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.81 12.66 13.33 11.56 14.71 15.33 11.89 3.72% YoY % 16.98% -5.03% 15.31% -21.41% -4.04% 28.93% - Horiz. % 124.56% 106.48% 112.11% 97.22% 123.72% 128.93% 100.00%
EPS 5.22 3.94 4.88 3.57 4.36 4.69 3.58 6.48% YoY % 32.49% -19.26% 36.69% -18.12% -7.04% 31.01% - Horiz. % 145.81% 110.06% 136.31% 99.72% 121.79% 131.01% 100.00%
DPS 8.50 5.05 6.74 5.40 6.37 7.30 5.32 8.12% YoY % 68.32% -25.07% 24.81% -15.23% -12.74% 37.22% - Horiz. % 159.77% 94.92% 126.69% 101.50% 119.74% 137.22% 100.00%
NAPS 0.8782 0.7724 0.7347 0.6596 0.6247 0.5900 0.5289 8.81% YoY % 13.70% 5.13% 11.39% 5.59% 5.88% 11.55% - Horiz. % 166.04% 146.04% 138.91% 124.71% 118.11% 111.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 14.81 12.66 13.33 11.56 14.71 15.33 11.89 3.72% YoY % 16.98% -5.03% 15.31% -21.41% -4.04% 28.93% - Horiz. % 124.56% 106.48% 112.11% 97.22% 123.72% 128.93% 100.00%
EPS 5.22 3.94 4.88 3.57 4.36 4.69 3.58 6.48% YoY % 32.49% -19.26% 36.69% -18.12% -7.04% 31.01% - Horiz. % 145.81% 110.06% 136.31% 99.72% 121.79% 131.01% 100.00%
DPS 8.50 5.05 6.74 5.40 6.37 7.30 5.32 8.12% YoY % 68.32% -25.07% 24.81% -15.23% -12.74% 37.22% - Horiz. % 159.77% 94.92% 126.69% 101.50% 119.74% 137.22% 100.00%
NAPS 0.8782 0.7724 0.7347 0.6596 0.6247 0.5900 0.5289 8.81% YoY % 13.70% 5.13% 11.39% 5.59% 5.88% 11.55% - Horiz. % 166.04% 146.04% 138.91% 124.71% 118.11% 111.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.2100 3.8000 3.9400 3.3900 3.6400 4.2000 4.2300 -
P/RPS 28.42 30.02 29.56 29.34 24.75 27.40 35.59 -3.68% YoY % -5.33% 1.56% 0.75% 18.55% -9.67% -23.01% - Horiz. % 79.85% 84.35% 83.06% 82.44% 69.54% 76.99% 100.00%
P/EPS 80.67 96.46 80.78 94.90 83.41 89.58 118.14 -6.16% YoY % -16.37% 19.41% -14.88% 13.78% -6.89% -24.17% - Horiz. % 68.28% 81.65% 68.38% 80.33% 70.60% 75.83% 100.00%
EY 1.24 1.04 1.24 1.05 1.20 1.12 0.85 6.49% YoY % 19.23% -16.13% 18.10% -12.50% 7.14% 31.76% - Horiz. % 145.88% 122.35% 145.88% 123.53% 141.18% 131.76% 100.00%
DY 2.02 1.33 1.71 1.59 1.75 1.74 1.26 8.18% YoY % 51.88% -22.22% 7.55% -9.14% 0.57% 38.10% - Horiz. % 160.32% 105.56% 135.71% 126.19% 138.89% 138.10% 100.00%
P/NAPS 4.79 4.92 5.36 5.14 5.83 7.12 8.00 -8.19% YoY % -2.64% -8.21% 4.28% -11.84% -18.12% -11.00% - Horiz. % 59.88% 61.50% 67.00% 64.25% 72.88% 89.00% 100.00%
Price Multiplier on Announcement Date 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/07/21 24/07/20 26/07/19 25/07/18 20/07/17 28/07/16 31/07/15 -
Price 4.1500 3.6500 3.9500 3.4000 3.6600 4.3900 4.0100 -
P/RPS 28.02 28.84 29.64 29.42 24.89 28.64 33.74 -3.05% YoY % -2.84% -2.70% 0.75% 18.20% -13.09% -15.12% - Horiz. % 83.05% 85.48% 87.85% 87.20% 73.77% 84.88% 100.00%
P/EPS 79.52 92.65 80.99 95.18 83.86 93.64 112.00 -5.54% YoY % -14.17% 14.40% -14.91% 13.50% -10.44% -16.39% - Horiz. % 71.00% 82.72% 72.31% 84.98% 74.88% 83.61% 100.00%
EY 1.26 1.08 1.23 1.05 1.19 1.07 0.89 5.96% YoY % 16.67% -12.20% 17.14% -11.76% 11.21% 20.22% - Horiz. % 141.57% 121.35% 138.20% 117.98% 133.71% 120.22% 100.00%
DY 2.05 1.38 1.71 1.59 1.74 1.66 1.33 7.47% YoY % 48.55% -19.30% 7.55% -8.62% 4.82% 24.81% - Horiz. % 154.14% 103.76% 128.57% 119.55% 130.83% 124.81% 100.00%
P/NAPS 4.73 4.73 5.38 5.15 5.86 7.44 7.58 -7.55% YoY % 0.00% -12.08% 4.47% -12.12% -21.24% -1.85% - Horiz. % 62.40% 62.40% 70.98% 67.94% 77.31% 98.15% 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 - 2Q 2018 Financial Results.pdf 
