[WIDAD] QoQ Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 186,996 157,548 155,650 181,428 283,489 243,317 0 - QoQ % 18.69% 1.22% -14.21% -36.00% 16.51% 0.00% - Horiz. % 76.85% 64.75% 63.97% 74.56% 116.51% 100.00% -
PBT 30,534 33,618 29,850 34,028 28,570 28,909 -2,436 - QoQ % -9.18% 12.63% -12.28% 19.10% -1.17% 1,286.75% - Horiz. % -1,253.45% -1,380.08% -1,225.37% -1,396.88% -1,172.82% -1,186.75% 100.00%
Tax -18,533 -9,477 -7,298 -9,188 -9,258 -9,473 4,186 - QoQ % -95.55% -29.86% 20.57% 0.76% 2.27% -326.31% - Horiz. % -442.74% -226.41% -174.34% -219.49% -221.17% -226.31% 100.00%
NP 12,001 24,141 22,552 24,840 19,312 19,436 1,750 259.69% QoQ % -50.29% 7.05% -9.21% 28.62% -0.64% 1,010.63% - Horiz. % 685.77% 1,379.50% 1,288.69% 1,419.43% 1,103.54% 1,110.63% 100.00%
NP to SH 12,001 24,141 22,552 24,840 19,312 19,436 1,750 259.69% QoQ % -50.29% 7.05% -9.21% 28.62% -0.64% 1,010.63% - Horiz. % 685.77% 1,379.50% 1,288.69% 1,419.43% 1,103.54% 1,110.63% 100.00%
Tax Rate 60.70 % 28.19 % 24.45 % 27.00 % 32.40 % 32.77 % - % - QoQ % 115.32% 15.30% -9.44% -16.67% -1.13% 0.00% - Horiz. % 185.23% 86.02% 74.61% 82.39% 98.87% 100.00% -
Total Cost 174,995 133,406 133,098 156,588 264,177 223,881 -1,750 - QoQ % 31.17% 0.23% -15.00% -40.73% 18.00% 12,893.22% - Horiz. % -9,999.71% -7,623.24% -7,605.60% -8,947.89% -15,095.83% -12,793.22% 100.00%
Net Worth 171,824 171,824 171,824 171,824 126,178 120,655 30,774 213.74% QoQ % 0.00% 0.00% 0.00% 36.18% 4.58% 292.07% - Horiz. % 558.34% 558.34% 558.34% 558.34% 410.01% 392.07% 100.00%
Dividend 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 126,178 120,655 30,774 213.74% QoQ % 0.00% 0.00% 0.00% 36.18% 4.58% 292.07% - Horiz. % 558.34% 558.34% 558.34% 558.34% 410.01% 392.07% 100.00%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,102,975 1,984,465 138,001 577.84% QoQ % 0.00% 0.00% 0.00% 16.72% 5.97% 1,338.01% - Horiz. % 1,778.71% 1,778.71% 1,778.71% 1,778.71% 1,523.88% 1,438.01% 100.00%
Ratio Analysis 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.42 % 15.32 % 14.49 % 13.69 % 6.81 % 7.99 % 0.00 % - QoQ % -58.09% 5.73% 5.84% 101.03% -14.77% 0.00% - Horiz. % 80.35% 191.74% 181.35% 171.34% 85.23% 100.00% -
ROE 6.98 % 14.05 % 13.12 % 14.46 % 15.31 % 16.11 % 5.69 % 14.55% QoQ % -50.32% 7.09% -9.27% -5.55% -4.97% 183.13% - Horiz. % 122.67% 246.92% 230.58% 254.13% 269.07% 283.13% 100.00%
Per Share 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.62 6.42 6.34 7.39 13.48 12.26 - - QoQ % 18.69% 1.26% -14.21% -45.18% 9.95% 0.00% - Horiz. % 62.15% 52.37% 51.71% 60.28% 109.95% 100.00% -
EPS 0.49 0.99 0.92 1.00 0.92 0.97 1.28 -47.19% QoQ % -50.51% 7.61% -8.00% 8.70% -5.15% -24.22% - Horiz. % 38.28% 77.34% 71.88% 78.12% 71.88% 75.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0700 0.0700 0.0600 0.0608 0.2230 -53.71% QoQ % 0.00% 0.00% 0.00% 16.67% -1.32% -72.74% - Horiz. % 31.39% 31.39% 31.39% 31.39% 26.91% 27.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.35 6.19 6.12 7.13 11.15 9.57 - - QoQ % 18.74% 1.14% -14.17% -36.05% 16.51% 0.00% - Horiz. % 76.80% 64.68% 63.95% 74.50% 116.51% 100.00% -
EPS 0.47 0.95 0.89 0.98 0.76 0.76 0.07 254.67% QoQ % -50.53% 6.74% -9.18% 28.95% 0.00% 985.71% - Horiz. % 671.43% 1,357.14% 1,271.43% 1,400.00% 1,085.71% 1,085.71% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0676 0.0676 0.0676 0.0676 0.0496 0.0474 0.0121 213.87% QoQ % 0.00% 0.00% 0.00% 36.29% 4.64% 291.74% - Horiz. % 558.68% 558.68% 558.68% 558.68% 409.92% 391.74% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.5650 0.2750 0.2400 0.3250 0.2500 0.3700 0.3050 -
P/RPS 7.42 4.28 3.78 4.40 1.85 3.02 0.00 - QoQ % 73.36% 13.23% -14.09% 137.84% -38.74% 0.00% - Horiz. % 245.70% 141.72% 125.17% 145.70% 61.26% 100.00% -
P/EPS 115.56 27.96 26.12 32.12 27.22 37.78 24.05 183.94% QoQ % 313.30% 7.04% -18.68% 18.00% -27.95% 57.09% - Horiz. % 480.50% 116.26% 108.61% 133.56% 113.18% 157.09% 100.00%
EY 0.87 3.58 3.83 3.11 3.67 2.65 4.16 -64.67% QoQ % -75.70% -6.53% 23.15% -15.26% 38.49% -36.30% - Horiz. % 20.91% 86.06% 92.07% 74.76% 88.22% 63.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 8.07 3.93 3.43 4.64 4.17 6.09 1.37 225.11% QoQ % 105.34% 14.58% -26.08% 11.27% -31.53% 344.53% - Horiz. % 589.05% 286.86% 250.36% 338.69% 304.38% 444.53% 100.00%
Price Multiplier on Announcement Date 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 0.5250 0.5200 0.2650 0.2550 0.3500 0.3100 0.2300 -
P/RPS 6.89 8.10 4.18 3.45 2.60 2.53 0.00 - QoQ % -14.94% 93.78% 21.16% 32.69% 2.77% 0.00% - Horiz. % 272.33% 320.16% 165.22% 136.36% 102.77% 100.00% -
P/EPS 107.38 52.87 28.84 25.20 38.11 31.65 18.14 226.18% QoQ % 103.10% 83.32% 14.44% -33.88% 20.41% 74.48% - Horiz. % 591.95% 291.46% 158.99% 138.92% 210.09% 174.48% 100.00%
EY 0.93 1.89 3.47 3.97 2.62 3.16 5.51 -69.36% QoQ % -50.79% -45.53% -12.59% 51.53% -17.09% -42.65% - Horiz. % 16.88% 34.30% 62.98% 72.05% 47.55% 57.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 7.50 7.43 3.79 3.64 5.83 5.10 1.03 274.32% QoQ % 0.94% 96.04% 4.12% -37.56% 14.31% 395.15% - Horiz. % 728.16% 721.36% 367.96% 353.40% 566.02% 495.15% 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
WGB Q1 2019 results.pdf 
