[WIDAD] YoY Annualized Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 98,484 181,428 0 46,224 37,196 30,140 42,008 15.24% YoY % -45.72% 0.00% 0.00% 24.27% 23.41% -28.25% - Horiz. % 234.44% 431.89% 0.00% 110.04% 88.55% 71.75% 100.00%
PBT 12,664 34,028 -3,844 4,860 3,492 92 2,968 27.33% YoY % -62.78% 985.22% -179.09% 39.18% 3,695.65% -96.90% - Horiz. % 426.68% 1,146.50% -129.51% 163.75% 117.65% 3.10% 100.00%
Tax -4,084 -9,188 2,164 -1,284 -840 -960 -1,428 19.12% YoY % 55.55% -524.58% 268.54% -52.86% 12.50% 32.77% - Horiz. % 285.99% 643.42% -151.54% 89.92% 58.82% 67.23% 100.00%
NP 8,580 24,840 -1,680 3,576 2,652 -868 1,540 33.11% YoY % -65.46% 1,578.57% -146.98% 34.84% 405.53% -156.36% - Horiz. % 557.14% 1,612.99% -109.09% 232.21% 172.21% -56.36% 100.00%
NP to SH 8,580 24,840 -1,680 3,576 2,652 -240 2,408 23.56% YoY % -65.46% 1,578.57% -146.98% 34.84% 1,205.00% -109.97% - Horiz. % 356.31% 1,031.56% -69.77% 148.50% 110.13% -9.97% 100.00%
Tax Rate 32.25 % 27.00 % - % 26.42 % 24.05 % 1,043.48 % 48.11 % -6.44% YoY % 19.44% 0.00% 0.00% 9.85% -97.70% 2,068.95% - Horiz. % 67.03% 56.12% 0.00% 54.92% 49.99% 2,168.95% 100.00%
Total Cost 89,904 156,588 1,680 42,648 34,544 31,008 40,468 14.22% YoY % -42.59% 9,220.71% -96.06% 23.46% 11.40% -23.38% - Horiz. % 222.16% 386.94% 4.15% 105.39% 85.36% 76.62% 100.00%
Net Worth 171,824 171,824 30,115 28,445 24,355 21,600 20,468 42.52% YoY % 0.00% 470.55% 5.87% 16.79% 12.76% 5.53% - Horiz. % 839.48% 839.48% 147.13% 138.98% 118.99% 105.53% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 171,824 171,824 30,115 28,445 24,355 21,600 20,468 42.52% YoY % 0.00% 470.55% 5.87% 16.79% 12.76% 5.53% - Horiz. % 839.48% 839.48% 147.13% 138.98% 118.99% 105.53% 100.00%
NOSH 2,454,641 2,454,641 136,889 135,454 135,306 119,999 120,400 65.21% YoY % 0.00% 1,693.16% 1.06% 0.11% 12.76% -0.33% - Horiz. % 2,038.74% 2,038.74% 113.70% 112.50% 112.38% 99.67% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.71 % 13.69 % 0.00 % 7.74 % 7.13 % -2.88 % 3.67 % 15.48% YoY % -36.38% 0.00% 0.00% 8.56% 347.57% -178.47% - Horiz. % 237.33% 373.02% 0.00% 210.90% 194.28% -78.47% 100.00%
ROE 4.99 % 14.46 % -5.58 % 12.57 % 10.89 % -1.11 % 11.76 % -13.30% YoY % -65.49% 359.14% -144.39% 15.43% 1,081.08% -109.44% - Horiz. % 42.43% 122.96% -47.45% 106.89% 92.60% -9.44% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.01 7.39 - 34.13 27.49 25.12 34.89 -30.25% YoY % -45.74% 0.00% 0.00% 24.15% 9.43% -28.00% - Horiz. % 11.49% 21.18% 0.00% 97.82% 78.79% 72.00% 100.00%
EPS 0.36 1.00 -1.24 2.64 1.96 -0.20 2.00 -24.84% YoY % -64.00% 180.65% -146.97% 34.69% 1,080.00% -110.00% - Horiz. % 18.00% 50.00% -62.00% 132.00% 98.00% -10.00% 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 0.0700 0.0700 0.2200 0.2100 0.1800 0.1800 0.1700 -13.74% YoY % 0.00% -68.18% 4.76% 16.67% 0.00% 5.88% - Horiz. % 41.18% 41.18% 129.41% 123.53% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.87 7.13 - 1.82 1.46 1.19 1.65 15.25% YoY % -45.72% 0.00% 0.00% 24.66% 22.69% -27.88% - Horiz. % 234.55% 432.12% 0.00% 110.30% 88.48% 72.12% 100.00%
EPS 0.34 0.98 -0.07 0.14 0.10 -0.01 0.09 24.77% YoY % -65.31% 1,500.00% -150.00% 40.00% 1,100.00% -111.11% - Horiz. % 377.78% 1,088.89% -77.78% 155.56% 111.11% -11.11% 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 0.0676 0.0676 0.0118 0.0112 0.0096 0.0085 0.0080 42.67% YoY % 0.00% 472.88% 5.36% 16.67% 12.94% 6.25% - Horiz. % 845.00% 845.00% 147.50% 140.00% 120.00% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2950 0.3250 0.3800 0.2550 0.1450 0.3950 0.2300 -
P/RPS 7.35 4.40 0.00 0.00 0.53 1.57 0.66 49.38% YoY % 67.05% 0.00% 0.00% 0.00% -66.24% 137.88% - Horiz. % 1,113.64% 666.67% 0.00% 0.00% 80.30% 237.88% 100.00%
P/EPS 84.40 32.12 -30.96 9.66 7.40 -197.50 11.50 39.36% YoY % 162.76% 203.75% -420.50% 30.54% 103.75% -1,817.39% - Horiz. % 733.91% 279.30% -269.22% 84.00% 64.35% -1,717.39% 100.00%
EY 1.18 3.11 -3.23 10.35 13.52 -0.51 8.70 -28.30% YoY % -62.06% 196.28% -131.21% -23.45% 2,750.98% -105.86% - Horiz. % 13.56% 35.75% -37.13% 118.97% 155.40% -5.86% 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 4.21 4.64 1.73 1.21 0.81 2.19 1.35 20.85% YoY % -9.27% 168.21% 42.98% 49.38% -63.01% 62.22% - Horiz. % 311.85% 343.70% 128.15% 89.63% 60.00% 162.22% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 11/06/20 30/05/19 30/05/18 29/05/17 30/05/16 12/05/15 28/05/14 -
Price 0.4950 0.2550 0.3000 0.2500 0.1750 0.3350 0.2250 -
P/RPS 12.34 3.45 0.00 0.00 0.64 1.33 0.64 63.68% YoY % 257.68% 0.00% 0.00% 0.00% -51.88% 107.81% - Horiz. % 1,928.12% 539.06% 0.00% 0.00% 100.00% 207.81% 100.00%
P/EPS 141.61 25.20 -24.44 9.47 8.93 -167.50 11.25 52.46% YoY % 461.94% 203.11% -358.08% 6.05% 105.33% -1,588.89% - Horiz. % 1,258.76% 224.00% -217.24% 84.18% 79.38% -1,488.89% 100.00%
EY 0.71 3.97 -4.09 10.56 11.20 -0.60 8.89 -34.35% YoY % -82.12% 197.07% -138.73% -5.71% 1,966.67% -106.75% - Horiz. % 7.99% 44.66% -46.01% 118.79% 125.98% -6.75% 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 7.07 3.64 1.36 1.19 0.97 1.86 1.32 32.24% YoY % 94.23% 167.65% 14.29% 22.68% -47.85% 40.91% - Horiz. % 535.61% 275.76% 103.03% 90.15% 73.48% 140.91% 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 
