[WIDAD] QoQ Cumulative Quarter Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 61,907 36,961 24,621 186,996 118,161 77,825 45,357 22.98% QoQ % 67.49% 50.12% -86.83% 58.26% 51.83% 71.58% - Horiz. % 136.49% 81.49% 54.28% 412.28% 260.51% 171.58% 100.00%
PBT 6,833 4,502 3,166 30,534 25,214 14,925 8,507 -13.56% QoQ % 51.78% 42.20% -89.63% 21.10% 68.94% 75.44% - Horiz. % 80.32% 52.92% 37.22% 358.93% 296.39% 175.44% 100.00%
Tax -2,333 -1,483 -1,021 -18,533 -7,108 -3,649 -2,297 1.04% QoQ % -57.32% -45.25% 94.49% -160.73% -94.79% -58.86% - Horiz. % 101.57% 64.56% 44.45% 806.83% 309.45% 158.86% 100.00%
NP 4,500 3,019 2,145 12,001 18,106 11,276 6,210 -19.28% QoQ % 49.06% 40.75% -82.13% -33.72% 60.57% 81.58% - Horiz. % 72.46% 48.62% 34.54% 193.25% 291.56% 181.58% 100.00%
NP to SH 4,500 3,019 2,145 12,001 18,106 11,276 6,210 -19.28% QoQ % 49.06% 40.75% -82.13% -33.72% 60.57% 81.58% - Horiz. % 72.46% 48.62% 34.54% 193.25% 291.56% 181.58% 100.00%
Tax Rate 34.14 % 32.94 % 32.25 % 60.70 % 28.19 % 24.45 % 27.00 % 16.88% QoQ % 3.64% 2.14% -46.87% 115.32% 15.30% -9.44% - Horiz. % 126.44% 122.00% 119.44% 224.81% 104.41% 90.56% 100.00%
Total Cost 57,407 33,942 22,476 174,995 100,055 66,549 39,147 28.99% QoQ % 69.13% 51.01% -87.16% 74.90% 50.35% 70.00% - Horiz. % 146.64% 86.70% 57.41% 447.02% 255.59% 170.00% 100.00%
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 171,824 - QoQ % 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%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 171,824 - QoQ % 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%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 - QoQ % 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.27 % 8.17 % 8.71 % 6.42 % 15.32 % 14.49 % 13.69 % -34.35% QoQ % -11.02% -6.20% 35.67% -58.09% 5.73% 5.84% - Horiz. % 53.10% 59.68% 63.62% 46.90% 111.91% 105.84% 100.00%
ROE 2.62 % 1.76 % 1.25 % 6.98 % 10.54 % 6.56 % 3.61 % -19.19% QoQ % 48.86% 40.80% -82.09% -33.78% 60.67% 81.72% - Horiz. % 72.58% 48.75% 34.63% 193.35% 291.97% 181.72% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.52 1.51 1.00 7.62 4.81 3.17 1.85 22.81% QoQ % 66.89% 51.00% -86.88% 58.42% 51.74% 71.35% - Horiz. % 136.22% 81.62% 54.05% 411.89% 260.00% 171.35% 100.00%
EPS 0.18 0.12 0.09 0.49 0.74 0.46 0.25 -19.62% QoQ % 50.00% 33.33% -81.63% -33.78% 60.87% 84.00% - Horiz. % 72.00% 48.00% 36.00% 196.00% 296.00% 184.00% 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 0.0700 0.0700 0.0700 - QoQ % 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%
Adjusted Per Share Value based on latest NOSH - 2,543,236 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.43 1.45 0.97 7.35 4.65 3.06 1.78 22.99% QoQ % 67.59% 49.48% -86.80% 58.06% 51.96% 71.91% - Horiz. % 136.52% 81.46% 54.49% 412.92% 261.24% 171.91% 100.00%
EPS 0.18 0.12 0.08 0.47 0.71 0.44 0.24 -17.41% QoQ % 50.00% 50.00% -82.98% -33.80% 61.36% 83.33% - Horiz. % 75.00% 50.00% 33.33% 195.83% 295.83% 183.33% 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 0.0676 0.0676 0.0676 - QoQ % 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%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5900 0.4800 0.2950 0.5650 0.2750 0.2400 0.3250 -
P/RPS 23.39 31.88 29.41 7.42 5.71 7.57 17.59 20.86% QoQ % -26.63% 8.40% 296.36% 29.95% -24.57% -56.96% - Horiz. % 132.97% 181.24% 167.20% 42.18% 32.46% 43.04% 100.00%
P/EPS 321.83 390.27 337.58 115.56 37.28 52.24 128.46 84.15% QoQ % -17.54% 15.61% 192.13% 209.98% -28.64% -59.33% - Horiz. % 250.53% 303.81% 262.79% 89.96% 29.02% 40.67% 100.00%
EY 0.31 0.26 0.30 0.87 2.68 1.91 0.78 -45.85% QoQ % 19.23% -13.33% -65.52% -67.54% 40.31% 144.87% - Horiz. % 39.74% 33.33% 38.46% 111.54% 343.59% 244.87% 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 8.43 6.86 4.21 8.07 3.93 3.43 4.64 48.73% QoQ % 22.89% 62.95% -47.83% 105.34% 14.58% -26.08% - Horiz. % 181.68% 147.84% 90.73% 173.92% 84.70% 73.92% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 30/05/19 -
Price 0.6250 0.5400 0.4950 0.5250 0.5200 0.2650 0.2550 -
P/RPS 24.78 35.86 49.35 6.89 10.80 8.36 13.80 47.58% QoQ % -30.90% -27.34% 616.26% -36.20% 29.19% -39.42% - Horiz. % 179.57% 259.86% 357.61% 49.93% 78.26% 60.58% 100.00%
P/EPS 340.92 439.05 566.46 107.38 70.50 57.69 100.79 124.83% QoQ % -22.35% -22.49% 427.53% 52.31% 22.20% -42.76% - Horiz. % 338.25% 435.61% 562.02% 106.54% 69.95% 57.24% 100.00%
EY 0.29 0.23 0.18 0.93 1.42 1.73 0.99 -55.79% QoQ % 26.09% 27.78% -80.65% -34.51% -17.92% 74.75% - Horiz. % 29.29% 23.23% 18.18% 93.94% 143.43% 174.75% 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 8.93 7.71 7.07 7.50 7.43 3.79 3.64 81.60% QoQ % 15.82% 9.05% -5.73% 0.94% 96.04% 4.12% - Horiz. % 245.33% 211.81% 194.23% 206.04% 204.12% 104.12% 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
Widad - 1st Quarter Results 2020.pdf 
