[WPRTS] YoY Quarter Result on 2021-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 542,639 510,975 505,073 431,602 454,453 394,035 501,442 1.32% YoY % 6.20% 1.17% 17.02% -5.03% 15.33% -21.42% - Horiz. % 108.22% 101.90% 100.72% 86.07% 90.63% 78.58% 100.00%
PBT 253,865 219,949 235,622 174,714 218,808 161,604 174,424 6.45% YoY % 15.42% -6.65% 34.86% -20.15% 35.40% -7.35% - Horiz. % 145.54% 126.10% 135.09% 100.17% 125.45% 92.65% 100.00%
Tax -59,101 -57,656 -57,655 -40,374 -52,491 -39,792 -25,604 14.95% YoY % -2.51% -0.00% -42.80% 23.08% -31.91% -55.41% - Horiz. % 230.83% 225.18% 225.18% 157.69% 205.01% 155.41% 100.00%
NP 194,764 162,293 177,967 134,340 166,317 121,812 148,820 4.58% YoY % 20.01% -8.81% 32.48% -19.23% 36.54% -18.15% - Horiz. % 130.87% 109.05% 119.59% 90.27% 111.76% 81.85% 100.00%
NP to SH 194,764 162,293 177,967 134,340 166,317 121,812 148,820 4.58% YoY % 20.01% -8.81% 32.48% -19.23% 36.54% -18.15% - Horiz. % 130.87% 109.05% 119.59% 90.27% 111.76% 81.85% 100.00%
Tax Rate 23.28 % 26.21 % 24.47 % 23.11 % 23.99 % 24.62 % 14.68 % 7.98% YoY % -11.18% 7.11% 5.88% -3.67% -2.56% 67.71% - Horiz. % 158.58% 178.54% 166.69% 157.43% 163.42% 167.71% 100.00%
Total Cost 347,875 348,682 327,106 297,262 288,136 272,223 352,622 -0.23% YoY % -0.23% 6.60% 10.04% 3.17% 5.85% -22.80% - Horiz. % 98.65% 98.88% 92.76% 84.30% 81.71% 77.20% 100.00%
Net Worth 3,398,405 3,124,582 2,994,661 2,633,884 2,505,327 2,249,236 2,130,227 8.09% YoY % 8.76% 4.34% 13.70% 5.13% 11.39% 5.59% - Horiz. % 159.53% 146.68% 140.58% 123.64% 117.61% 105.59% 100.00%
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 279,278 235,630 289,850 172,205 229,833 184,140 217,216 4.28% YoY % 18.52% -18.71% 68.32% -25.07% 24.81% -15.23% - Horiz. % 128.57% 108.48% 133.44% 79.28% 105.81% 84.77% 100.00%
Div Payout % 143.39 % 145.19 % 162.87 % 128.19 % 138.19 % 151.17 % 145.96 % -0.30% YoY % -1.24% -10.86% 27.05% -7.24% -8.59% 3.57% - Horiz. % 98.24% 99.47% 111.59% 87.83% 94.68% 103.57% 100.00%
Equity 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 3,398,405 3,124,582 2,994,661 2,633,884 2,505,327 2,249,236 2,130,227 8.09% YoY % 8.76% 4.34% 13.70% 5.13% 11.39% 5.59% - Horiz. % 159.53% 146.68% 140.58% 123.64% 117.61% 105.59% 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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 35.89 % 31.76 % 35.24 % 31.13 % 36.60 % 30.91 % 29.68 % 3.22% YoY % 13.00% -9.88% 13.20% -14.95% 18.41% 4.14% - Horiz. % 120.92% 107.01% 118.73% 104.89% 123.32% 104.14% 100.00%
ROE 5.73 % 5.19 % 5.94 % 5.10 % 6.64 % 5.42 % 6.99 % -3.26% YoY % 10.40% -12.63% 16.47% -23.19% 22.51% -22.46% - Horiz. % 81.97% 74.25% 84.98% 72.96% 94.99% 77.54% 100.00%
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.91 14.98 14.81 12.66 13.33 11.56 14.71 1.31% YoY % 6.21% 1.15% 16.98% -5.03% 15.31% -21.41% - Horiz. % 108.16% 101.84% 100.68% 86.06% 90.62% 78.59% 100.00%
EPS 5.71 4.76 5.22 3.94 4.88 3.57 4.36 4.60% YoY % 19.96% -8.81% 32.49% -19.26% 36.69% -18.12% - Horiz. % 130.96% 109.17% 119.72% 90.37% 111.93% 81.88% 100.00%
DPS 8.19 6.91 8.50 5.05 6.74 5.40 6.37 4.28% YoY % 18.52% -18.71% 68.32% -25.07% 24.81% -15.23% - Horiz. % 128.57% 108.48% 133.44% 79.28% 105.81% 84.77% 100.00%
NAPS 0.9966 0.9163 0.8782 0.7724 0.7347 0.6596 0.6247 8.09% YoY % 8.76% 4.34% 13.70% 5.13% 11.39% 5.59% - Horiz. % 159.53% 146.68% 140.58% 123.64% 117.61% 105.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 15.91 14.98 14.81 12.66 13.33 11.56 14.71 1.31% YoY % 6.21% 1.15% 16.98% -5.03% 15.31% -21.41% - Horiz. % 108.16% 101.84% 100.68% 86.06% 90.62% 78.59% 100.00%
EPS 5.71 4.76 5.22 3.94 4.88 3.57 4.36 4.60% YoY % 19.96% -8.81% 32.49% -19.26% 36.69% -18.12% - Horiz. % 130.96% 109.17% 119.72% 90.37% 111.93% 81.88% 100.00%
DPS 8.19 6.91 8.50 5.05 6.74 5.40 6.37 4.28% YoY % 18.52% -18.71% 68.32% -25.07% 24.81% -15.23% - Horiz. % 128.57% 108.48% 133.44% 79.28% 105.81% 84.77% 100.00%
NAPS 0.9966 0.9163 0.8782 0.7724 0.7347 0.6596 0.6247 8.09% YoY % 8.76% 4.34% 13.70% 5.13% 11.39% 5.59% - Horiz. % 159.53% 146.68% 140.58% 123.64% 117.61% 105.59% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.6400 3.5500 4.2100 3.8000 3.9400 3.3900 3.6400 -
P/RPS 22.87 23.69 28.42 30.02 29.56 29.34 24.75 -1.31% YoY % -3.46% -16.64% -5.33% 1.56% 0.75% 18.55% - Horiz. % 92.40% 95.72% 114.83% 121.29% 119.43% 118.55% 100.00%
P/EPS 63.73 74.59 80.67 96.46 80.78 94.90 83.41 -4.38% YoY % -14.56% -7.54% -16.37% 19.41% -14.88% 13.78% - Horiz. % 76.41% 89.43% 96.72% 115.65% 96.85% 113.78% 100.00%
EY 1.57 1.34 1.24 1.04 1.24 1.05 1.20 4.58% YoY % 17.16% 8.06% 19.23% -16.13% 18.10% -12.50% - Horiz. % 130.83% 111.67% 103.33% 86.67% 103.33% 87.50% 100.00%
DY 2.25 1.95 2.02 1.33 1.71 1.59 1.75 4.28% YoY % 15.38% -3.47% 51.88% -22.22% 7.55% -9.14% - Horiz. % 128.57% 111.43% 115.43% 76.00% 97.71% 90.86% 100.00%
P/NAPS 3.65 3.87 4.79 4.92 5.36 5.14 5.83 -7.50% YoY % -5.68% -19.21% -2.64% -8.21% 4.28% -11.84% - Horiz. % 62.61% 66.38% 82.16% 84.39% 91.94% 88.16% 100.00%
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date - 28/07/22 30/07/21 24/07/20 26/07/19 25/07/18 20/07/17 -
Price 3.4900 3.4900 4.1500 3.6500 3.9500 3.4000 3.6600 -
P/RPS 21.93 23.29 28.02 28.84 29.64 29.42 24.89 -2.09% YoY % -5.84% -16.88% -2.84% -2.70% 0.75% 18.20% - Horiz. % 88.11% 93.57% 112.58% 115.87% 119.08% 118.20% 100.00%
P/EPS 61.10 73.33 79.52 92.65 80.99 95.18 83.86 -5.14% YoY % -16.68% -7.78% -14.17% 14.40% -14.91% 13.50% - Horiz. % 72.86% 87.44% 94.82% 110.48% 96.58% 113.50% 100.00%
EY 1.64 1.36 1.26 1.08 1.23 1.05 1.19 5.49% YoY % 20.59% 7.94% 16.67% -12.20% 17.14% -11.76% - Horiz. % 137.82% 114.29% 105.88% 90.76% 103.36% 88.24% 100.00%
DY 2.35 1.98 2.05 1.38 1.71 1.59 1.74 5.13% YoY % 18.69% -3.41% 48.55% -19.30% 7.55% -8.62% - Horiz. % 135.06% 113.79% 117.82% 79.31% 98.28% 91.38% 100.00%
P/NAPS 3.50 3.81 4.73 4.73 5.38 5.15 5.86 -8.23% YoY % -8.14% -19.45% 0.00% -12.08% 4.47% -12.12% - Horiz. % 59.73% 65.02% 80.72% 80.72% 91.81% 87.88% 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
WPRTS Q2 2021.pdf 
