[WPRTS] YoY Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 528,359 460,430 417,552 492,277 474,411 400,775 405,408 4.51% YoY % 14.75% 10.27% -15.18% 3.77% 18.37% -1.14% - Horiz. % 130.33% 113.57% 103.00% 121.43% 117.02% 98.86% 100.00%
PBT 270,278 211,311 182,161 177,941 177,651 162,332 156,275 9.55% YoY % 27.91% 16.00% 2.37% 0.16% 9.44% 3.88% - Horiz. % 172.95% 135.22% 116.56% 113.86% 113.68% 103.88% 100.00%
Tax -66,429 -52,075 -39,839 -27,120 -26,618 -32,291 -15,400 27.56% YoY % -27.56% -30.71% -46.90% -1.89% 17.57% -109.68% - Horiz. % 431.36% 338.15% 258.69% 176.10% 172.84% 209.68% 100.00%
NP 203,849 159,236 142,322 150,821 151,033 130,041 140,875 6.35% YoY % 28.02% 11.88% -5.64% -0.14% 16.14% -7.69% - Horiz. % 144.70% 113.03% 101.03% 107.06% 107.21% 92.31% 100.00%
NP to SH 203,849 159,236 142,322 150,821 151,033 130,041 140,875 6.35% YoY % 28.02% 11.88% -5.64% -0.14% 16.14% -7.69% - Horiz. % 144.70% 113.03% 101.03% 107.06% 107.21% 92.31% 100.00%
Tax Rate 24.58 % 24.64 % 21.87 % 15.24 % 14.98 % 19.89 % 9.85 % 16.45% YoY % -0.24% 12.67% 43.50% 1.74% -24.69% 101.93% - Horiz. % 249.54% 250.15% 222.03% 154.72% 152.08% 201.93% 100.00%
Total Cost 324,510 301,194 275,230 341,456 323,378 270,734 264,533 3.46% YoY % 7.74% 9.43% -19.40% 5.59% 19.44% 2.34% - Horiz. % 122.67% 113.86% 104.04% 129.08% 122.24% 102.34% 100.00%
Net Worth 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 8.60% YoY % 9.48% 10.30% 6.96% 7.82% 8.72% 8.38% - Horiz. % 164.08% 149.87% 135.87% 127.04% 117.82% 108.38% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,665,597 2,434,739 2,207,293 2,063,731 1,914,032 1,760,583 1,624,523 8.60% YoY % 9.48% 10.30% 6.96% 7.82% 8.72% 8.38% - Horiz. % 164.08% 149.87% 135.87% 127.04% 117.82% 108.38% 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 38.58 % 34.58 % 34.08 % 30.64 % 31.84 % 32.45 % 34.75 % 1.76% YoY % 11.57% 1.47% 11.23% -3.77% -1.88% -6.62% - Horiz. % 111.02% 99.51% 98.07% 88.17% 91.63% 93.38% 100.00%
ROE 7.65 % 6.54 % 6.45 % 7.31 % 7.89 % 7.39 % 8.67 % -2.06% YoY % 16.97% 1.40% -11.76% -7.35% 6.77% -14.76% - Horiz. % 88.24% 75.43% 74.39% 84.31% 91.00% 85.24% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.49 13.50 12.24 14.44 13.91 11.75 11.89 4.50% YoY % 14.74% 10.29% -15.24% 3.81% 18.38% -1.18% - Horiz. % 130.28% 113.54% 102.94% 121.45% 116.99% 98.82% 100.00%
EPS 5.98 4.67 4.17 4.42 4.43 3.81 4.13 6.36% YoY % 28.05% 11.99% -5.66% -0.23% 16.27% -7.75% - Horiz. % 144.79% 113.08% 100.97% 107.02% 107.26% 92.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7817 0.7140 0.6473 0.6052 0.5613 0.5163 0.4764 8.60% YoY % 9.48% 10.30% 6.96% 7.82% 8.72% 8.38% - Horiz. % 164.08% 149.87% 135.87% 127.04% 117.82% 108.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.49 13.50 12.24 14.44 13.91 11.75 11.89 4.50% YoY % 14.74% 10.29% -15.24% 3.81% 18.38% -1.18% - Horiz. % 130.28% 113.54% 102.94% 121.45% 116.99% 98.82% 100.00%
EPS 5.98 4.67 4.17 4.42 4.43 3.81 4.13 6.36% YoY % 28.05% 11.99% -5.66% -0.23% 16.27% -7.75% - Horiz. % 144.79% 113.08% 100.97% 107.02% 107.26% 92.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7817 0.7140 0.6473 0.6052 0.5613 0.5163 0.4764 8.60% YoY % 9.48% 10.30% 6.96% 7.82% 8.72% 8.38% - Horiz. % 164.08% 149.87% 135.87% 127.04% 117.82% 108.38% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.8600 4.1300 3.8000 3.8100 4.3900 4.2400 3.0500 -
P/RPS 24.91 30.59 31.03 26.39 31.55 36.08 25.65 -0.49% YoY % -18.57% -1.42% 17.58% -16.35% -12.56% 40.66% - Horiz. % 97.12% 119.26% 120.97% 102.88% 123.00% 140.66% 100.00%
P/EPS 64.57 88.44 91.05 86.14 99.12 111.18 73.83 -2.21% YoY % -26.99% -2.87% 5.70% -13.10% -10.85% 50.59% - Horiz. % 87.46% 119.79% 123.32% 116.67% 134.25% 150.59% 100.00%
EY 1.55 1.13 1.10 1.16 1.01 0.90 1.35 2.33% YoY % 37.17% 2.73% -5.17% 14.85% 12.22% -33.33% - Horiz. % 114.81% 83.70% 81.48% 85.93% 74.81% 66.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 4.94 5.78 5.87 6.30 7.82 8.21 6.40 -4.22% YoY % -14.53% -1.53% -6.83% -19.44% -4.75% 28.28% - Horiz. % 77.19% 90.31% 91.72% 98.44% 122.19% 128.28% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 05/11/19 09/11/18 10/11/17 10/11/16 13/11/15 06/11/14 -
Price 4.3000 4.3600 3.7700 3.6700 4.2500 4.3200 2.9000 -
P/RPS 27.75 32.29 30.79 25.42 30.55 36.76 24.39 2.17% YoY % -14.06% 4.87% 21.13% -16.79% -16.89% 50.72% - Horiz. % 113.78% 132.39% 126.24% 104.22% 125.26% 150.72% 100.00%
P/EPS 71.93 93.37 90.33 82.98 95.96 113.28 70.20 0.41% YoY % -22.96% 3.37% 8.86% -13.53% -15.29% 61.37% - Horiz. % 102.46% 133.01% 128.68% 118.21% 136.70% 161.37% 100.00%
EY 1.39 1.07 1.11 1.21 1.04 0.88 1.42 -0.35% YoY % 29.91% -3.60% -8.26% 16.35% 18.18% -38.03% - Horiz. % 97.89% 75.35% 78.17% 85.21% 73.24% 61.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 5.50 6.11 5.82 6.06 7.57 8.37 6.09 -1.68% YoY % -9.98% 4.98% -3.96% -19.95% -9.56% 37.44% - Horiz. % 90.31% 100.33% 95.57% 99.51% 124.30% 137.44% 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 3Q2017 Financial Results.pdf 
