[WONG] YoY Annualized Quarter Result on 2019-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 61,566 56,162 59,317 39,906 33,756 28,456 24,857 16.30% YoY % 9.62% -5.32% 48.64% 18.22% 18.63% 14.48% - Horiz. % 247.68% 225.94% 238.63% 160.54% 135.80% 114.48% 100.00%
PBT 5,100 3,417 9,894 4,902 1,132 2,841 -5,134 - YoY % 49.24% -65.46% 101.82% 333.10% -60.16% 155.34% - Horiz. % -99.32% -66.55% -192.70% -95.48% -22.05% -55.34% 100.00%
Tax -1,392 -864 325 -49 0 0 -1 218.14% YoY % -61.11% -365.57% 759.47% 0.00% 0.00% 0.00% - Horiz. % 104,347.83% 64,767.61% -24,387.86% 3,698.13% -0.00% -0.00% 100.00%
NP 3,708 2,553 10,220 4,853 1,132 2,841 -5,136 - YoY % 45.22% -75.02% 110.58% 328.74% -60.16% 155.32% - Horiz. % -72.20% -49.71% -198.99% -94.50% -22.04% -55.32% 100.00%
NP to SH 3,713 2,561 10,216 4,814 1,125 -2,848 -5,136 - YoY % 44.98% -74.93% 112.19% 327.84% 139.51% 44.55% - Horiz. % -72.30% -49.87% -198.91% -93.74% -21.91% 55.45% 100.00%
Tax Rate 27.29 % 25.28 % -3.29 % 1.01 % - % - % - % - YoY % 7.95% 868.39% -425.74% 0.00% 0.00% 0.00% - Horiz. % 2,701.98% 2,502.97% -325.74% 100.00% - - -
Total Cost 57,858 53,609 49,097 35,053 32,624 25,614 29,993 11.56% YoY % 7.93% 9.19% 40.06% 7.45% 27.36% -14.60% - Horiz. % 192.91% 178.74% 163.69% 116.87% 108.77% 85.40% 100.00%
Net Worth 70,585 62,356 64,040 57,670 54,126 54,087 57,506 3.47% YoY % 13.20% -2.63% 11.05% 6.55% 0.07% -5.94% - Horiz. % 122.74% 108.43% 111.36% 100.29% 94.12% 94.06% 100.00%
Dividend 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 1,120 716 1,219 - - - - - YoY % 56.32% -41.24% 0.00% 0.00% 0.00% 0.00% - Horiz. % 91.85% 58.76% 100.00% - - - -
Div Payout % 30.17 % 27.98 % 11.94 % - % - % - % - % - YoY % 7.83% 134.34% 0.00% 0.00% 0.00% 0.00% - Horiz. % 252.68% 234.34% 100.00% - - - -
Equity 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 70,585 62,356 64,040 57,670 54,126 54,087 57,506 3.47% YoY % 13.20% -2.63% 11.05% 6.55% 0.07% -5.94% - Horiz. % 122.74% 108.43% 111.36% 100.29% 94.12% 94.06% 100.00%
NOSH 112,040 107,511 91,487 91,541 91,739 91,673 91,279 3.47% YoY % 4.21% 17.52% -0.06% -0.22% 0.07% 0.43% - Horiz. % 122.74% 117.78% 100.23% 100.29% 100.50% 100.43% 100.00%
Ratio Analysis 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 6.02 % 4.55 % 17.23 % 12.16 % 3.35 % 9.99 % -20.66 % - YoY % 32.31% -73.59% 41.69% 262.99% -66.47% 148.35% - Horiz. % -29.14% -22.02% -83.40% -58.86% -16.21% -48.35% 100.00%
ROE 5.26 % 4.11 % 15.95 % 8.35 % 2.08 % -5.27 % -8.93 % - YoY % 27.98% -74.23% 91.02% 301.44% 139.47% 40.99% - Horiz. % -58.90% -46.02% -178.61% -93.51% -23.29% 59.01% 100.00%
Per Share 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 54.95 52.24 64.84 43.59 36.80 31.04 27.23 12.40% YoY % 5.19% -19.43% 48.75% 18.45% 18.56% 13.99% - Horiz. % 201.80% 191.85% 238.12% 160.08% 135.15% 113.99% 100.00%
EPS 3.32 2.39 11.16 5.25 1.23 -3.11 -5.63 - YoY % 38.91% -78.58% 112.57% 326.83% 139.55% 44.76% - Horiz. % -58.97% -42.45% -198.22% -93.25% -21.85% 55.24% 100.00%
DPS 1.00 0.67 1.33 0.00 0.00 0.00 0.00 - YoY % 49.25% -49.62% 0.00% 0.00% 0.00% 0.00% - Horiz. % 75.19% 50.38% 100.00% - - - -
NAPS 0.6300 0.5800 0.7000 0.6300 0.5900 0.5900 0.6300 - YoY % 8.62% -17.14% 11.11% 6.78% 0.00% -6.35% - Horiz. % 100.00% 92.06% 111.11% 100.00% 93.65% 93.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,610 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 53.72 49.00 51.76 34.82 29.45 24.83 21.69 16.30% YoY % 9.63% -5.33% 48.65% 18.23% 18.61% 14.48% - Horiz. % 247.67% 225.91% 238.64% 160.53% 135.78% 114.48% 100.00%
EPS 3.24 2.23 8.91 4.20 0.98 -2.48 -4.48 - YoY % 45.29% -74.97% 112.14% 328.57% 139.52% 44.64% - Horiz. % -72.32% -49.78% -198.88% -93.75% -21.88% 55.36% 100.00%
DPS 0.98 0.63 1.06 0.00 0.00 0.00 0.00 - YoY % 55.56% -40.57% 0.00% 0.00% 0.00% 0.00% - Horiz. % 92.45% 59.43% 100.00% - - - -
NAPS 0.6159 0.5441 0.5588 0.5032 0.4723 0.4719 0.5018 3.47% YoY % 13.20% -2.63% 11.05% 6.54% 0.08% -5.96% - Horiz. % 122.74% 108.43% 111.36% 100.28% 94.12% 94.04% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.5700 0.4900 0.8750 0.7300 0.5900 0.5800 0.7450 -
P/RPS 1.04 0.94 1.35 1.67 1.60 1.87 2.74 -14.90% YoY % 10.64% -30.37% -19.16% 4.37% -14.44% -31.75% - Horiz. % 37.96% 34.31% 49.27% 60.95% 58.39% 68.25% 100.00%
P/EPS 17.20 20.57 7.84 13.88 48.10 -18.67 -13.24 - YoY % -16.38% 162.37% -43.52% -71.14% 357.63% -41.01% - Horiz. % -129.91% -155.36% -59.21% -104.83% -363.29% 141.01% 100.00%
EY 5.81 4.86 12.76 7.20 2.08 -5.36 -7.55 - YoY % 19.55% -61.91% 77.22% 246.15% 138.81% 29.01% - Horiz. % -76.95% -64.37% -169.01% -95.36% -27.55% 70.99% 100.00%
DY 1.75 1.36 1.52 0.00 0.00 0.00 0.00 - YoY % 28.68% -10.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.13% 89.47% 100.00% - - - -
P/NAPS 0.90 0.84 1.25 1.16 1.00 0.98 1.18 -4.41% YoY % 7.14% -32.80% 7.76% 16.00% 2.04% -16.95% - Horiz. % 76.27% 71.19% 105.93% 98.31% 84.75% 83.05% 100.00%
Price Multiplier on Announcement Date 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 17/09/20 19/09/19 20/09/18 27/09/17 28/09/16 15/09/15 30/09/14 -
Price 0.8300 0.4550 0.9400 0.7750 0.7100 0.5800 0.6100 -
P/RPS 1.51 0.87 1.45 1.78 1.93 1.87 2.24 -6.36% YoY % 73.56% -40.00% -18.54% -7.77% 3.21% -16.52% - Horiz. % 67.41% 38.84% 64.73% 79.46% 86.16% 83.48% 100.00%
P/EPS 25.04 19.10 8.42 14.74 57.88 -18.67 -10.84 - YoY % 31.10% 126.84% -42.88% -74.53% 410.02% -72.23% - Horiz. % -231.00% -176.20% -77.68% -135.98% -533.95% 172.23% 100.00%
EY 3.99 5.24 11.88 6.79 1.73 -5.36 -9.22 - YoY % -23.85% -55.89% 74.96% 292.49% 132.28% 41.87% - Horiz. % -43.28% -56.83% -128.85% -73.64% -18.76% 58.13% 100.00%
DY 1.20 1.47 1.42 0.00 0.00 0.00 0.00 - YoY % -18.37% 3.52% 0.00% 0.00% 0.00% 0.00% - Horiz. % 84.51% 103.52% 100.00% - - - -
P/NAPS 1.32 0.78 1.34 1.23 1.20 0.98 0.97 5.26% YoY % 69.23% -41.79% 8.94% 2.50% 22.45% 1.03% - Horiz. % 136.08% 80.41% 138.14% 126.80% 123.71% 101.03% 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 
