[WPRTS] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 542,308 520,538 504,891 528,359 460,430 417,552 492,277 1.63% YoY % 4.18% 3.10% -4.44% 14.75% 10.27% -15.18% - Horiz. % 110.16% 105.74% 102.56% 107.33% 93.53% 84.82% 100.00%
PBT 252,361 223,980 265,171 270,278 211,311 182,161 177,941 5.99% YoY % 12.67% -15.53% -1.89% 27.91% 16.00% 2.37% - Horiz. % 141.82% 125.87% 149.02% 151.89% 118.75% 102.37% 100.00%
Tax -57,357 -73,586 -66,115 -66,429 -52,075 -39,839 -27,120 13.29% YoY % 22.05% -11.30% 0.47% -27.56% -30.71% -46.90% - Horiz. % 211.49% 271.33% 243.79% 244.94% 192.02% 146.90% 100.00%
NP 195,004 150,394 199,056 203,849 159,236 142,322 150,821 4.37% YoY % 29.66% -24.45% -2.35% 28.02% 11.88% -5.64% - Horiz. % 129.29% 99.72% 131.98% 135.16% 105.58% 94.36% 100.00%
NP to SH 195,004 150,394 199,056 203,849 159,236 142,322 150,821 4.37% YoY % 29.66% -24.45% -2.35% 28.02% 11.88% -5.64% - Horiz. % 129.29% 99.72% 131.98% 135.16% 105.58% 94.36% 100.00%
Tax Rate 22.73 % 32.85 % 24.93 % 24.58 % 24.64 % 21.87 % 15.24 % 6.89% YoY % -30.81% 31.77% 1.42% -0.24% 12.67% 43.50% - Horiz. % 149.15% 215.55% 163.58% 161.29% 161.68% 143.50% 100.00%
Total Cost 347,304 370,144 305,835 324,510 301,194 275,230 341,456 0.28% YoY % -6.17% 21.03% -5.75% 7.74% 9.43% -19.40% - Horiz. % 101.71% 108.40% 89.57% 95.04% 88.21% 80.60% 100.00%
Net Worth 3,314,178 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 8.21% YoY % 9.04% 4.66% 8.94% 9.48% 10.30% 6.96% - Horiz. % 160.59% 147.27% 140.71% 129.16% 117.98% 106.96% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 3,314,178 3,039,333 2,903,955 2,665,597 2,434,739 2,207,293 2,063,731 8.21% YoY % 9.04% 4.66% 8.94% 9.48% 10.30% 6.96% - Horiz. % 160.59% 147.27% 140.71% 129.16% 117.98% 106.96% 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 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 35.96 % 28.89 % 39.43 % 38.58 % 34.58 % 34.08 % 30.64 % 2.70% YoY % 24.47% -26.73% 2.20% 11.57% 1.47% 11.23% - Horiz. % 117.36% 94.29% 128.69% 125.91% 112.86% 111.23% 100.00%
ROE 5.88 % 4.95 % 6.85 % 7.65 % 6.54 % 6.45 % 7.31 % -3.56% YoY % 18.79% -27.74% -10.46% 16.97% 1.40% -11.76% - Horiz. % 80.44% 67.72% 93.71% 104.65% 89.47% 88.24% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.90 15.27 14.81 15.49 13.50 12.24 14.44 1.62% YoY % 4.13% 3.11% -4.39% 14.74% 10.29% -15.24% - Horiz. % 110.11% 105.75% 102.56% 107.27% 93.49% 84.76% 100.00%
EPS 5.72 4.41 5.84 5.98 4.67 4.17 4.42 4.39% YoY % 29.71% -24.49% -2.34% 28.05% 11.99% -5.66% - Horiz. % 129.41% 99.77% 132.13% 135.29% 105.66% 94.34% 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 0.9719 0.8913 0.8516 0.7817 0.7140 0.6473 0.6052 8.21% YoY % 9.04% 4.66% 8.94% 9.48% 10.30% 6.96% - Horiz. % 160.59% 147.27% 140.71% 129.16% 117.98% 106.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,410,000 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 15.90 15.27 14.81 15.49 13.50 12.24 14.44 1.62% YoY % 4.13% 3.11% -4.39% 14.74% 10.29% -15.24% - Horiz. % 110.11% 105.75% 102.56% 107.27% 93.49% 84.76% 100.00%
EPS 5.72 4.41 5.84 5.98 4.67 4.17 4.42 4.39% YoY % 29.71% -24.49% -2.34% 28.05% 11.99% -5.66% - Horiz. % 129.41% 99.77% 132.13% 135.29% 105.66% 94.34% 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 0.9719 0.8913 0.8516 0.7817 0.7140 0.6473 0.6052 8.21% YoY % 9.04% 4.66% 8.94% 9.48% 10.30% 6.96% - Horiz. % 160.59% 147.27% 140.71% 129.16% 117.98% 106.96% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 3.2300 3.0600 4.5000 3.8600 4.1300 3.8000 3.8100 -
P/RPS 20.31 20.05 30.39 24.91 30.59 31.03 26.39 -4.27% YoY % 1.30% -34.02% 22.00% -18.57% -1.42% 17.58% - Horiz. % 76.96% 75.98% 115.16% 94.39% 115.92% 117.58% 100.00%
P/EPS 56.48 69.38 77.09 64.57 88.44 91.05 86.14 -6.79% YoY % -18.59% -10.00% 19.39% -26.99% -2.87% 5.70% - Horiz. % 65.57% 80.54% 89.49% 74.96% 102.67% 105.70% 100.00%
EY 1.77 1.44 1.30 1.55 1.13 1.10 1.16 7.29% YoY % 22.92% 10.77% -16.13% 37.17% 2.73% -5.17% - Horiz. % 152.59% 124.14% 112.07% 133.62% 97.41% 94.83% 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 3.32 3.43 5.28 4.94 5.78 5.87 6.30 -10.12% YoY % -3.21% -35.04% 6.88% -14.53% -1.53% -6.83% - Horiz. % 52.70% 54.44% 83.81% 78.41% 91.75% 93.17% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 09/11/23 04/11/22 29/10/21 26/11/20 05/11/19 09/11/18 10/11/17 -
Price 3.3800 3.2300 4.4700 4.3000 4.3600 3.7700 3.6700 -
P/RPS 21.25 21.16 30.19 27.75 32.29 30.79 25.42 -2.94% YoY % 0.43% -29.91% 8.79% -14.06% 4.87% 21.13% - Horiz. % 83.60% 83.24% 118.76% 109.17% 127.03% 121.13% 100.00%
P/EPS 59.11 73.24 76.57 71.93 93.37 90.33 82.98 -5.49% YoY % -19.29% -4.35% 6.45% -22.96% 3.37% 8.86% - Horiz. % 71.23% 88.26% 92.28% 86.68% 112.52% 108.86% 100.00%
EY 1.69 1.37 1.31 1.39 1.07 1.11 1.21 5.72% YoY % 23.36% 4.58% -5.76% 29.91% -3.60% -8.26% - Horiz. % 139.67% 113.22% 108.26% 114.88% 88.43% 91.74% 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 3.48 3.62 5.25 5.50 6.11 5.82 6.06 -8.83% YoY % -3.87% -31.05% -4.55% -9.98% 4.98% -3.96% - Horiz. % 57.43% 59.74% 86.63% 90.76% 100.83% 96.04% 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 Q3 2022.pdf 
