[WEGMANS] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[WEGMANS] WEGMANS HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 105.16%
YoY- -61.55%
Quarter Report
Latest QR
Upcoming QR
WEGMANS's Result
WEGMANS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 125,798 113,120 107,525 89,828 79,259 84,717 85,363 29.53%
PBT 14,947 11,676 10,096 6,234 3,995 8,450 9,632 34.07%
Tax -1,731 -1,441 -1,341 -1,220 -1,551 -1,691 -1,691 1.57%
NP 13,216 10,235 8,755 5,014 2,444 6,759 7,941 40.48%
-
NP to SH 13,127 10,235 8,755 5,014 2,444 6,759 7,941 39.84%
-
Tax Rate 11.58% 12.34% 13.28% 19.57% 38.82% 20.01% 17.56% -
Total Cost 112,582 102,885 98,770 84,814 76,815 77,958 77,422 28.38%
-
Net Worth 104,506 85,000 85,000 79,999 79,999 79,999 79,999 19.52%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 2,500 2,500 2,500 2,500 -
Div Payout % - - - 49.86% 102.29% 36.99% 31.48% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 104,506 85,000 85,000 79,999 79,999 79,999 79,999 19.52%
NOSH 550,034 500,000 500,000 500,000 500,000 500,000 500,000 6.57%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.51% 9.05% 8.14% 5.58% 3.08% 7.98% 9.30% -
ROE 12.56% 12.04% 10.30% 6.27% 3.06% 8.45% 9.93% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.87 22.62 21.51 17.97 15.85 16.94 17.07 21.55%
EPS 2.39 2.05 1.75 1.00 0.49 1.35 1.59 31.25%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.19 0.17 0.17 0.16 0.16 0.16 0.16 12.15%
Adjusted Per Share Value based on latest NOSH - 500,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 23.28 20.93 19.90 16.62 14.67 15.68 15.79 29.56%
EPS 2.43 1.89 1.62 0.93 0.45 1.25 1.47 39.84%
DPS 0.00 0.00 0.00 0.46 0.46 0.46 0.46 -
NAPS 0.1934 0.1573 0.1573 0.148 0.148 0.148 0.148 19.54%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.265 0.325 0.345 0.325 0.185 0.135 0.27 -
P/RPS 1.16 1.44 1.60 1.81 1.17 0.80 1.58 -18.63%
P/EPS 11.10 15.88 19.70 32.41 37.85 9.99 17.00 -24.75%
EY 9.01 6.30 5.08 3.09 2.64 10.01 5.88 32.94%
DY 0.00 0.00 0.00 1.54 2.70 3.70 1.85 -
P/NAPS 1.39 1.91 2.03 2.03 1.16 0.84 1.69 -12.22%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 12/03/21 23/11/20 28/08/20 24/06/20 27/02/20 -
Price 0.265 0.28 0.345 0.38 0.295 0.205 0.23 -
P/RPS 1.16 1.24 1.60 2.12 1.86 1.21 1.35 -9.62%
P/EPS 11.10 13.68 19.70 37.89 60.35 15.16 14.48 -16.25%
EY 9.01 7.31 5.08 2.64 1.66 6.59 6.91 19.37%
DY 0.00 0.00 0.00 1.32 1.69 2.44 2.17 -
P/NAPS 1.39 1.65 2.03 2.38 1.84 1.28 1.44 -2.33%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment