[WPRTS] YoY Quarter Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
Revenue 573,263 477,006 384,487 502,632 477,235 - - 4.69% YoY % 20.18% 24.06% -23.51% 5.32% - - - Horiz. % 120.12% 99.95% 80.57% 105.32% 100.00% - -
PBT 174,183 166,164 142,168 131,497 107,901 - - 12.71% YoY % 4.83% 16.88% 8.12% 21.87% - - - Horiz. % 161.43% 154.00% 131.76% 121.87% 100.00% - -
Tax -19,185 -33,619 -2,367 -322 2,175 - - - YoY % 42.93% -1,320.32% -635.09% -114.80% - - - Horiz. % -882.07% -1,545.70% -108.83% -14.80% 100.00% - -
NP 154,998 132,545 139,801 131,175 110,076 - - 8.93% YoY % 16.94% -5.19% 6.58% 19.17% - - - Horiz. % 140.81% 120.41% 127.00% 119.17% 100.00% - -
NP to SH 154,998 132,545 139,801 131,175 110,076 - - 8.93% YoY % 16.94% -5.19% 6.58% 19.17% - - - Horiz. % 140.81% 120.41% 127.00% 119.17% 100.00% - -
Tax Rate 11.01 % 20.23 % 1.66 % 0.24 % -2.02 % - % - % - YoY % -45.58% 1,118.67% 591.67% 111.88% - - - Horiz. % -545.05% -1,001.49% -82.18% -11.88% 100.00% - -
Total Cost 418,265 344,461 244,686 371,457 367,159 - - 3.31% YoY % 21.43% 40.78% -34.13% 1.17% - - - Horiz. % 113.92% 93.82% 66.64% 101.17% 100.00% - -
Net Worth 2,068,847 1,898,005 1,764,334 1,604,064 1,487,675 - - 8.59% YoY % 9.00% 7.58% 9.99% 7.82% - - - Horiz. % 139.07% 127.58% 118.60% 107.82% 100.00% - -
Dividend 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
Div 228,469 197,098 209,715 178,001 - - - - YoY % 15.92% -6.02% 17.82% 0.00% - - - Horiz. % 128.35% 110.73% 117.82% 100.00% - - -
Div Payout % 147.40 % 148.70 % 150.01 % 135.70 % - % - % - % - YoY % -0.87% -0.87% 10.55% 0.00% - - - Horiz. % 108.62% 109.58% 110.55% 100.00% - - -
Equity 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
Net Worth 2,068,847 1,898,005 1,764,334 1,604,064 1,487,675 - - 8.59% YoY % 9.00% 7.58% 9.99% 7.82% - - - Horiz. % 139.07% 127.58% 118.60% 107.82% 100.00% - -
NOSH 3,410,000 3,410,000 3,410,000 3,410,000 2,999,345 - - 3.26% YoY % 0.00% 0.00% 0.00% 13.69% - - - Horiz. % 113.69% 113.69% 113.69% 113.69% 100.00% - -
Ratio Analysis 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
NP Margin 27.04 % 27.79 % 36.36 % 26.10 % 23.07 % - % - % 4.05% YoY % -2.70% -23.57% 39.31% 13.13% - - - Horiz. % 117.21% 120.46% 157.61% 113.13% 100.00% - -
ROE 7.49 % 6.98 % 7.92 % 8.18 % 7.40 % - % - % 0.30% YoY % 7.31% -11.87% -3.18% 10.54% - - - Horiz. % 101.22% 94.32% 107.03% 110.54% 100.00% - -
Per Share 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
RPS 16.81 13.99 11.28 14.74 15.91 - - 1.38% YoY % 20.16% 24.02% -23.47% -7.35% - - - Horiz. % 105.66% 87.93% 70.90% 92.65% 100.00% - -
EPS 4.55 3.89 4.10 3.85 3.67 - - 5.52% YoY % 16.97% -5.12% 6.49% 4.90% - - - Horiz. % 123.98% 105.99% 111.72% 104.90% 100.00% - -
DPS 6.70 5.78 6.15 5.22 0.00 - - - YoY % 15.92% -6.02% 17.82% 0.00% - - - Horiz. % 128.35% 110.73% 117.82% 100.00% - - -
NAPS 0.6067 0.5566 0.5174 0.4704 0.4960 - - 5.16% YoY % 9.00% 7.58% 9.99% -5.16% - - - Horiz. % 122.32% 112.22% 104.31% 94.84% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 3,410,000 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
RPS 16.81 13.99 11.28 14.74 14.00 - - 4.68% YoY % 20.16% 24.02% -23.47% 5.29% - - - Horiz. % 120.07% 99.93% 80.57% 105.29% 100.00% - -
EPS 4.55 3.89 4.10 3.85 3.23 - - 8.94% YoY % 16.97% -5.12% 6.49% 19.20% - - - Horiz. % 140.87% 120.43% 126.93% 119.20% 100.00% - -
DPS 6.70 5.78 6.15 5.22 0.00 - - - YoY % 15.92% -6.02% 17.82% 0.00% - - - Horiz. % 128.35% 110.73% 117.82% 100.00% - - -
NAPS 0.6067 0.5566 0.5174 0.4704 0.4363 - - 8.59% YoY % 9.00% 7.58% 9.99% 7.82% - - - Horiz. % 139.06% 127.57% 118.59% 107.82% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - - - -
Price 4.3000 4.1200 3.3600 2.5300 0.0000 - - -
P/RPS 25.58 29.45 29.80 17.16 0.00 - - - YoY % -13.14% -1.17% 73.66% 0.00% - - - Horiz. % 149.07% 171.62% 173.66% 100.00% - - -
P/EPS 94.60 106.00 81.96 65.77 0.00 - - - YoY % -10.75% 29.33% 24.62% 0.00% - - - Horiz. % 143.83% 161.17% 124.62% 100.00% - - -
EY 1.06 0.94 1.22 1.52 0.00 - - - YoY % 12.77% -22.95% -19.74% 0.00% - - - Horiz. % 69.74% 61.84% 80.26% 100.00% - - -
DY 1.56 1.40 1.83 2.06 0.00 - - - YoY % 11.43% -23.50% -11.17% 0.00% - - - Horiz. % 75.73% 67.96% 88.83% 100.00% - - -
P/NAPS 7.09 7.40 6.49 5.38 0.00 - - - YoY % -4.19% 14.02% 20.63% 0.00% - - - Horiz. % 131.78% 137.55% 120.63% 100.00% - - -
Price Multiplier on Announcement Date 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - - CAGR
Date 10/02/17 03/02/16 11/02/15 13/02/14 - - - -
Price 4.1300 3.9500 3.5000 2.5100 0.0000 - - -
P/RPS 24.57 28.24 31.04 17.03 0.00 - - - YoY % -13.00% -9.02% 82.27% 0.00% - - - Horiz. % 144.27% 165.83% 182.27% 100.00% - - -
P/EPS 90.86 101.62 85.37 65.25 0.00 - - - YoY % -10.59% 19.03% 30.84% 0.00% - - - Horiz. % 139.25% 155.74% 130.84% 100.00% - - -
EY 1.10 0.98 1.17 1.53 0.00 - - - YoY % 12.24% -16.24% -23.53% 0.00% - - - Horiz. % 71.90% 64.05% 76.47% 100.00% - - -
DY 1.62 1.46 1.76 2.08 0.00 - - - YoY % 10.96% -17.05% -15.38% 0.00% - - - Horiz. % 77.88% 70.19% 84.62% 100.00% - - -
P/NAPS 6.81 7.10 6.76 5.34 0.00 - - - YoY % -4.08% 5.03% 26.59% 0.00% - - - Horiz. % 127.53% 132.96% 126.59% 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