[WIDAD] QoQ TTM Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 146,132 166,260 186,996 219,162 244,374 211,906 166,549 -8.36% QoQ % -12.11% -11.09% -14.68% -10.32% 15.32% 27.23% - Horiz. % 87.74% 99.83% 112.28% 131.59% 146.73% 127.23% 100.00%
PBT 20,111 25,193 30,534 32,102 31,501 24,826 15,358 19.71% QoQ % -20.17% -17.49% -4.88% 1.91% 26.89% 61.65% - Horiz. % 130.95% 164.04% 198.81% 209.02% 205.11% 161.65% 100.00%
Tax -16,367 -17,257 -18,533 -9,261 -8,765 -5,861 -3,023 208.65% QoQ % 5.16% 6.89% -100.12% -5.66% -49.55% -93.88% - Horiz. % 541.42% 570.86% 613.07% 306.35% 289.94% 193.88% 100.00%
NP 3,744 7,936 12,001 22,841 22,736 18,965 12,335 -54.87% QoQ % -52.82% -33.87% -47.46% 0.46% 19.88% 53.75% - Horiz. % 30.35% 64.34% 97.29% 185.17% 184.32% 153.75% 100.00%
NP to SH 3,744 7,936 12,001 22,841 22,736 18,965 12,335 -54.87% QoQ % -52.82% -33.87% -47.46% 0.46% 19.88% 53.75% - Horiz. % 30.35% 64.34% 97.29% 185.17% 184.32% 153.75% 100.00%
Tax Rate 81.38 % 68.50 % 60.70 % 28.85 % 27.82 % 23.61 % 19.68 % 157.85% QoQ % 18.80% 12.85% 110.40% 3.70% 17.83% 19.97% - Horiz. % 413.52% 348.07% 308.43% 146.60% 141.36% 119.97% 100.00%
Total Cost 142,388 158,324 174,995 196,321 221,638 192,941 154,214 -5.18% QoQ % -10.07% -9.53% -10.86% -11.42% 14.87% 25.11% - Horiz. % 92.33% 102.67% 113.48% 127.30% 143.72% 125.11% 100.00%
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.18% - Horiz. % 136.18% 136.18% 136.18% 136.18% 136.18% 136.18% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.18% - Horiz. % 136.18% 136.18% 136.18% 136.18% 136.18% 136.18% 100.00%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,102,975 10.87% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.72% - Horiz. % 116.72% 116.72% 116.72% 116.72% 116.72% 116.72% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.56 % 4.77 % 6.42 % 10.42 % 9.30 % 8.95 % 7.41 % -50.80% QoQ % -46.33% -25.70% -38.39% 12.04% 3.91% 20.78% - Horiz. % 34.55% 64.37% 86.64% 140.62% 125.51% 120.78% 100.00%
ROE 2.18 % 4.62 % 6.98 % 13.29 % 13.23 % 11.04 % 9.78 % -63.27% QoQ % -52.81% -33.81% -47.48% 0.45% 19.84% 12.88% - Horiz. % 22.29% 47.24% 71.37% 135.89% 135.28% 112.88% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.95 6.77 7.62 8.93 9.96 8.63 7.92 -17.37% QoQ % -12.11% -11.15% -14.67% -10.34% 15.41% 8.96% - Horiz. % 75.13% 85.48% 96.21% 112.75% 125.76% 108.96% 100.00%
EPS 0.15 0.32 0.49 0.93 0.93 0.77 0.59 -59.90% QoQ % -53.12% -34.69% -47.31% 0.00% 20.78% 30.51% - Horiz. % 25.42% 54.24% 83.05% 157.63% 157.63% 130.51% 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 0.0600 10.83% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% - Horiz. % 116.67% 116.67% 116.67% 116.67% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.75 6.54 7.35 8.62 9.61 8.33 6.55 -8.33% QoQ % -12.08% -11.02% -14.73% -10.30% 15.37% 27.18% - Horiz. % 87.79% 99.85% 112.21% 131.60% 146.72% 127.18% 100.00%
EPS 0.15 0.31 0.47 0.90 0.89 0.75 0.49 -54.61% QoQ % -51.61% -34.04% -47.78% 1.12% 18.67% 53.06% - Horiz. % 30.61% 63.27% 95.92% 183.67% 181.63% 153.06% 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 0.0496 22.95% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.29% - Horiz. % 136.29% 136.29% 136.29% 136.29% 136.29% 136.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4800 0.2950 0.5650 0.2750 0.2400 0.3250 0.2500 -
P/RPS 8.06 4.36 7.42 3.08 2.41 3.76 3.16 86.79% QoQ % 84.86% -41.24% 140.91% 27.80% -35.90% 18.99% - Horiz. % 255.06% 137.97% 234.81% 97.47% 76.27% 118.99% 100.00%
P/EPS 314.70 91.24 115.56 29.55 25.91 42.06 42.62 279.65% QoQ % 244.91% -21.05% 291.07% 14.05% -38.40% -1.31% - Horiz. % 738.39% 214.08% 271.14% 69.33% 60.79% 98.69% 100.00%
EY 0.32 1.10 0.87 3.38 3.86 2.38 2.35 -73.56% QoQ % -70.91% 26.44% -74.26% -12.44% 62.18% 1.28% - Horiz. % 13.62% 46.81% 37.02% 143.83% 164.26% 101.28% 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 6.86 4.21 8.07 3.93 3.43 4.64 4.17 39.40% QoQ % 62.95% -47.83% 105.34% 14.58% -26.08% 11.27% - Horiz. % 164.51% 100.96% 193.53% 94.24% 82.25% 111.27% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 -
Price 0.5400 0.4950 0.5250 0.5200 0.2650 0.2550 0.3500 -
P/RPS 9.07 7.31 6.89 5.82 2.66 2.95 4.42 61.55% QoQ % 24.08% 6.10% 18.38% 118.80% -9.83% -33.26% - Horiz. % 205.20% 165.38% 155.88% 131.67% 60.18% 66.74% 100.00%
P/EPS 354.03 153.11 107.38 55.88 28.61 33.00 59.67 228.09% QoQ % 131.23% 42.59% 92.16% 95.32% -13.30% -44.70% - Horiz. % 593.31% 256.59% 179.96% 93.65% 47.95% 55.30% 100.00%
EY 0.28 0.65 0.93 1.79 3.50 3.03 1.68 -69.75% QoQ % -56.92% -30.11% -48.04% -48.86% 15.51% 80.36% - Horiz. % 16.67% 38.69% 55.36% 106.55% 208.33% 180.36% 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 7.71 7.07 7.50 7.43 3.79 3.64 5.83 20.50% QoQ % 9.05% -5.73% 0.94% 96.04% 4.12% -37.56% - Horiz. % 132.25% 121.27% 128.64% 127.44% 65.01% 62.44% 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
Widad - 3rd Quarter Results.pdf 
