[WONG] QoQ Annualized Quarter Result on 2019-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Revenue 53,654 63,876 60,907 56,162 51,710 51,044 60,442 -7.64% QoQ % -16.00% 4.87% 8.45% 8.61% 1.30% -15.55% - Horiz. % 88.77% 105.68% 100.77% 92.92% 85.55% 84.45% 100.00%
PBT 1,390 2,552 5,187 3,417 2,190 1,868 8,228 -69.47% QoQ % -45.53% -50.80% 51.79% 56.04% 17.24% -77.30% - Horiz. % 16.89% 31.02% 63.04% 41.53% 26.62% 22.70% 100.00%
Tax -288 0 590 -864 -506 -40 451 - QoQ % 0.00% 0.00% 168.29% -70.75% -1,165.00% -108.87% - Horiz. % -63.86% 0.00% 130.82% -191.57% -112.20% -8.87% 100.00%
NP 1,102 2,552 5,777 2,553 1,684 1,828 8,679 -74.77% QoQ % -56.82% -55.82% 126.25% 51.62% -7.88% -78.94% - Horiz. % 12.70% 29.40% 66.56% 29.42% 19.40% 21.06% 100.00%
NP to SH 1,108 2,556 5,787 2,561 1,692 1,832 8,677 -74.67% QoQ % -56.65% -55.83% 125.94% 51.38% -7.64% -78.89% - Horiz. % 12.77% 29.46% 66.69% 29.52% 19.50% 21.11% 100.00%
Tax Rate 20.72 % - % -11.37 % 25.28 % 23.11 % 2.14 % -5.48 % - QoQ % 0.00% 0.00% -144.98% 9.39% 979.91% 139.05% - Horiz. % -378.10% 0.00% 207.48% -461.31% -421.72% -39.05% 100.00%
Total Cost 52,552 61,324 55,130 53,609 50,026 49,216 51,763 1.01% QoQ % -14.30% 11.24% 2.84% 7.16% 1.65% -4.92% - Horiz. % 101.52% 118.47% 106.50% 103.57% 96.64% 95.08% 100.00%
Net Worth 67,456 69,931 66,429 62,356 64,895 65,430 64,831 2.68% QoQ % -3.54% 5.27% 6.53% -3.91% -0.82% 0.92% - Horiz. % 104.05% 107.87% 102.46% 96.18% 100.10% 100.92% 100.00%
Dividend 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Div - - 1,633 716 1,046 - 1,826 - QoQ % 0.00% 0.00% 127.91% -31.52% 0.00% 0.00% - Horiz. % 0.00% 0.00% 89.45% 39.25% 57.31% 0.00% 100.00%
Div Payout % - % - % 28.23 % 27.98 % 61.86 % - % 21.05 % - QoQ % 0.00% 0.00% 0.89% -54.77% 0.00% 0.00% - Horiz. % 0.00% 0.00% 134.11% 132.92% 293.87% 0.00% 100.00%
Equity 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Net Worth 67,456 69,931 66,429 62,356 64,895 65,430 64,831 2.68% QoQ % -3.54% 5.27% 6.53% -3.91% -0.82% 0.92% - Horiz. % 104.05% 107.87% 102.46% 96.18% 100.10% 100.92% 100.00%
NOSH 112,428 112,792 108,901 107,511 104,670 96,222 91,312 14.89% QoQ % -0.32% 3.57% 1.29% 2.71% 8.78% 5.38% - Horiz. % 123.13% 123.52% 119.26% 117.74% 114.63% 105.38% 100.00%
Ratio Analysis 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
NP Margin 2.05 % 4.00 % 9.48 % 4.55 % 3.26 % 3.58 % 14.36 % -72.72% QoQ % -48.75% -57.81% 108.35% 39.57% -8.94% -75.07% - Horiz. % 14.28% 27.86% 66.02% 31.69% 22.70% 24.93% 100.00%
ROE 1.64 % 3.66 % 8.71 % 4.11 % 2.61 % 2.80 % 13.38 % -75.36% QoQ % -55.19% -57.98% 111.92% 57.47% -6.79% -79.07% - Horiz. % 12.26% 27.35% 65.10% 30.72% 19.51% 20.93% 100.00%
Per Share 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 47.72 56.63 55.93 52.24 49.40 53.05 66.19 -19.61% QoQ % -15.73% 1.25% 7.06% 5.75% -6.88% -19.85% - Horiz. % 72.10% 85.56% 84.50% 78.92% 74.63% 80.15% 100.00%
EPS 0.98 2.28 5.31 2.39 1.62 1.92 9.49 -78.02% QoQ % -57.02% -57.06% 122.18% 47.53% -15.62% -79.77% - Horiz. % 10.33% 24.03% 55.95% 25.18% 17.07% 20.23% 100.00%
DPS 0.00 0.00 1.50 0.67 1.00 0.00 2.00 - QoQ % 0.00% 0.00% 123.88% -33.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.00% 33.50% 50.00% 0.00% 100.00%
NAPS 0.6000 0.6200 0.6100 0.5800 0.6200 0.6800 0.7100 -10.62% QoQ % -3.23% 1.64% 5.17% -6.45% -8.82% -4.23% - Horiz. % 84.51% 87.32% 85.92% 81.69% 87.32% 95.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,610 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
RPS 46.81 55.73 53.14 49.00 45.12 44.54 52.74 -7.65% QoQ % -16.01% 4.87% 8.45% 8.60% 1.30% -15.55% - Horiz. % 88.76% 105.67% 100.76% 92.91% 85.55% 84.45% 100.00%
EPS 0.97 2.23 5.05 2.23 1.48 1.60 7.57 -74.62% QoQ % -56.50% -55.84% 126.46% 50.68% -7.50% -78.86% - Horiz. % 12.81% 29.46% 66.71% 29.46% 19.55% 21.14% 100.00%
DPS 0.00 0.00 1.43 0.63 0.91 0.00 1.59 - QoQ % 0.00% 0.00% 126.98% -30.77% 0.00% 0.00% - Horiz. % 0.00% 0.00% 89.94% 39.62% 57.23% 0.00% 100.00%
NAPS 0.5886 0.6102 0.5796 0.5441 0.5662 0.5709 0.5657 2.68% QoQ % -3.54% 5.28% 6.52% -3.90% -0.82% 0.92% - Horiz. % 104.05% 107.87% 102.46% 96.18% 100.09% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 -
Price 0.4050 0.4750 0.4700 0.4900 0.4800 0.6000 0.8800 -
P/RPS 0.85 0.84 0.84 0.94 0.97 1.13 1.33 -25.82% QoQ % 1.19% 0.00% -10.64% -3.09% -14.16% -15.04% - Horiz. % 63.91% 63.16% 63.16% 70.68% 72.93% 84.96% 100.00%
P/EPS 41.10 20.96 8.84 20.57 29.69 31.51 9.26 170.32% QoQ % 96.09% 137.10% -57.02% -30.72% -5.78% 240.28% - Horiz. % 443.84% 226.35% 95.46% 222.14% 320.63% 340.28% 100.00%
EY 2.43 4.77 11.31 4.86 3.37 3.17 10.80 -63.04% QoQ % -49.06% -57.82% 132.72% 44.21% 6.31% -70.65% - Horiz. % 22.50% 44.17% 104.72% 45.00% 31.20% 29.35% 100.00%
DY 0.00 0.00 3.19 1.36 2.08 0.00 2.27 - QoQ % 0.00% 0.00% 134.56% -34.62% 0.00% 0.00% - Horiz. % 0.00% 0.00% 140.53% 59.91% 91.63% 0.00% 100.00%
P/NAPS 0.67 0.77 0.77 0.84 0.77 0.88 1.24 -33.69% QoQ % -12.99% 0.00% -8.33% 9.09% -12.50% -29.03% - Horiz. % 54.03% 62.10% 62.10% 67.74% 62.10% 70.97% 100.00%
Price Multiplier on Announcement Date 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 CAGR
Date 18/06/20 25/03/20 12/12/19 19/09/19 19/06/19 26/03/19 19/12/18 -
Price 0.4000 0.4000 0.5400 0.4550 0.4750 0.5800 0.7950 -
P/RPS 0.84 0.71 0.97 0.87 0.96 1.09 1.20 -21.18% QoQ % 18.31% -26.80% 11.49% -9.37% -11.93% -9.17% - Horiz. % 70.00% 59.17% 80.83% 72.50% 80.00% 90.83% 100.00%
P/EPS 40.59 17.65 10.16 19.10 29.38 30.46 8.37 186.78% QoQ % 129.97% 73.72% -46.81% -34.99% -3.55% 263.92% - Horiz. % 484.95% 210.87% 121.39% 228.20% 351.02% 363.92% 100.00%
EY 2.46 5.67 9.84 5.24 3.40 3.28 11.95 -65.17% QoQ % -56.61% -42.38% 87.79% 54.12% 3.66% -72.55% - Horiz. % 20.59% 47.45% 82.34% 43.85% 28.45% 27.45% 100.00%
DY 0.00 0.00 2.78 1.47 2.11 0.00 2.52 - QoQ % 0.00% 0.00% 89.12% -30.33% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.32% 58.33% 83.73% 0.00% 100.00%
P/NAPS 0.67 0.65 0.89 0.78 0.77 0.85 1.12 -29.03% QoQ % 3.08% -26.97% 14.10% 1.30% -9.41% -24.11% - Horiz. % 59.82% 58.04% 79.46% 69.64% 68.75% 75.89% 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
WEC-FR Q3_FY2019.pdf 
