[WIDAD] YoY TTM Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 130,742 219,162 65,548 51,652 40,740 33,654 42,662 20.50% YoY % -40.34% 234.35% 26.90% 26.78% 21.06% -21.11% - Horiz. % 306.46% 513.72% 153.64% 121.07% 95.49% 78.89% 100.00%
PBT 12,153 32,102 6,702 3,172 6,669 -3,938 -755 - YoY % -62.14% 378.99% 111.29% -52.44% 269.35% -421.59% - Horiz. % -1,609.67% -4,251.92% -887.68% -420.13% -883.31% 521.59% 100.00%
Tax -13,758 -9,261 1,279 -1,810 -1,024 -866 -997 54.81% YoY % -48.56% -824.08% 170.66% -76.76% -18.24% 13.14% - Horiz. % 1,379.94% 928.89% -128.28% 181.54% 102.71% 86.86% 100.00%
NP -1,605 22,841 7,981 1,362 5,645 -4,804 -1,752 -1.45% YoY % -107.03% 186.19% 485.98% -75.87% 217.51% -174.20% - Horiz. % 91.61% -1,303.71% -455.54% -77.74% -322.20% 274.20% 100.00%
NP to SH -1,605 22,841 7,817 1,610 3,281 -3,868 -472 22.60% YoY % -107.03% 192.20% 385.53% -50.93% 184.82% -719.49% - Horiz. % 340.04% -4,839.19% -1,656.14% -341.10% -695.13% 819.49% 100.00%
Tax Rate 113.21 % 28.85 % -19.08 % 57.06 % 15.35 % - % - % - YoY % 292.41% 251.21% -133.44% 271.73% 0.00% 0.00% - Horiz. % 737.52% 187.95% -124.30% 371.73% 100.00% - -
Total Cost 132,347 196,321 57,567 50,290 35,095 38,458 44,414 19.94% YoY % -32.59% 241.03% 14.47% 43.30% -8.74% -13.41% - Horiz. % 297.98% 442.03% 129.61% 113.23% 79.02% 86.59% 100.00%
Net Worth 171,824 171,824 120,655 30,359 27,183 27,379 21,989 40.82% YoY % 0.00% 42.41% 297.42% 11.69% -0.72% 24.51% - Horiz. % 781.38% 781.38% 548.68% 138.06% 123.62% 124.51% 100.00%
Dividend 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 0 0 0 0 0 0 0 - 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 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,824 171,824 120,655 30,359 27,183 27,379 21,989 40.82% YoY % 0.00% 42.41% 297.42% 11.69% -0.72% 24.51% - Horiz. % 781.38% 781.38% 548.68% 138.06% 123.62% 124.51% 100.00%
NOSH 2,454,641 2,454,641 1,984,465 137,999 135,915 136,896 122,166 64.81% YoY % 0.00% 23.69% 1,338.02% 1.53% -0.72% 12.06% - Horiz. % 2,009.26% 2,009.26% 1,624.39% 112.96% 111.25% 112.06% 100.00%
Ratio Analysis 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.23 % 10.42 % 12.18 % 2.64 % 13.86 % -14.27 % -4.11 % -18.20% YoY % -111.80% -14.45% 361.36% -80.95% 197.13% -247.20% - Horiz. % 29.93% -253.53% -296.35% -64.23% -337.23% 347.20% 100.00%
ROE -0.93 % 13.29 % 6.48 % 5.30 % 12.07 % -14.13 % -2.15 % -13.02% YoY % -107.00% 105.09% 22.26% -56.09% 185.42% -557.21% - Horiz. % 43.26% -618.14% -301.40% -246.51% -561.40% 657.21% 100.00%
Per Share 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.33 8.93 3.30 37.43 29.97 24.58 34.92 -26.87% YoY % -40.31% 170.61% -91.18% 24.89% 21.93% -29.61% - Horiz. % 15.26% 25.57% 9.45% 107.19% 85.82% 70.39% 100.00%
EPS -0.07 0.93 0.39 1.17 2.41 -2.83 -0.39 -24.87% YoY % -107.53% 138.46% -66.67% -51.45% 185.16% -625.64% - Horiz. % 17.95% -238.46% -100.00% -300.00% -617.95% 725.64% 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 0.0608 0.2200 0.2000 0.2000 0.1800 -14.55% YoY % 0.00% 15.13% -72.36% 10.00% 0.00% 11.11% - Horiz. % 38.89% 38.89% 33.78% 122.22% 111.11% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 5.14 8.62 2.58 2.03 1.60 1.32 1.68 20.47% YoY % -40.37% 234.11% 27.09% 26.87% 21.21% -21.43% - Horiz. % 305.95% 513.10% 153.57% 120.83% 95.24% 78.57% 100.00%
EPS -0.06 0.90 0.31 0.06 0.13 -0.15 -0.02 20.07% YoY % -106.67% 190.32% 416.67% -53.85% 186.67% -650.00% - Horiz. % 300.00% -4,500.00% -1,550.00% -300.00% -650.00% 750.00% 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 0.0676 0.0676 0.0474 0.0119 0.0107 0.0108 0.0086 40.96% YoY % 0.00% 42.62% 298.32% 11.21% -0.93% 25.58% - Horiz. % 786.05% 786.05% 551.16% 138.37% 124.42% 125.58% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5900 0.2750 0.3700 0.3900 0.1900 0.1550 0.4850 -
P/RPS 11.08 3.08 11.20 1.04 0.63 0.63 1.39 41.29% YoY % 259.74% -72.50% 976.92% 65.08% 0.00% -54.68% - Horiz. % 797.12% 221.58% 805.76% 74.82% 45.32% 45.32% 100.00%
P/EPS -902.33 29.55 93.93 33.43 7.87 -5.49 -125.53 38.88% YoY % -3,153.57% -68.54% 180.98% 324.78% 243.35% 95.63% - Horiz. % 718.82% -23.54% -74.83% -26.63% -6.27% 4.37% 100.00%
EY -0.11 3.38 1.06 2.99 12.71 -18.23 -0.80 -28.14% YoY % -103.25% 218.87% -64.55% -76.48% 169.72% -2,178.75% - Horiz. % 13.75% -422.50% -132.50% -373.75% -1,588.75% 2,278.75% 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 8.43 3.93 6.09 1.77 0.95 0.78 2.69 20.95% YoY % 114.50% -35.47% 244.07% 86.32% 21.79% -71.00% - Horiz. % 313.38% 146.10% 226.39% 65.80% 35.32% 29.00% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 -
Price 0.6250 0.5200 0.3100 0.3700 0.2200 0.1650 0.4350 -
P/RPS 11.73 5.82 9.39 0.99 0.73 0.67 1.25 45.18% YoY % 101.55% -38.02% 848.48% 35.62% 8.96% -46.40% - Horiz. % 938.40% 465.60% 751.20% 79.20% 58.40% 53.60% 100.00%
P/EPS -955.86 55.88 78.70 31.71 9.11 -5.84 -112.59 42.78% YoY % -1,810.56% -29.00% 148.19% 248.08% 255.99% 94.81% - Horiz. % 848.97% -49.63% -69.90% -28.16% -8.09% 5.19% 100.00%
EY -0.10 1.79 1.27 3.15 10.97 -17.12 -0.89 -30.51% YoY % -105.59% 40.94% -59.68% -71.29% 164.08% -1,823.60% - Horiz. % 11.24% -201.12% -142.70% -353.93% -1,232.58% 1,923.60% 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 8.93 7.43 5.10 1.68 1.10 0.83 2.42 24.29% YoY % 20.19% 45.69% 203.57% 52.73% 32.53% -65.70% - Horiz. % 369.01% 307.02% 210.74% 69.42% 45.45% 34.30% 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 
