[WEGMANS] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[WEGMANS] WEGMANS HOLDINGS BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 16.9%
YoY- 51.43%
Quarter Report
Latest QR
Upcoming QR
WEGMANS's Result
WEGMANS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 93,987 103,841 125,798 113,120 107,525 89,828 79,259 11.99%
PBT 5,167 8,026 14,947 11,676 10,096 6,234 3,995 18.65%
Tax -1,547 -1,581 -1,731 -1,441 -1,341 -1,220 -1,551 -0.17%
NP 3,620 6,445 13,216 10,235 8,755 5,014 2,444 29.84%
-
NP to SH 3,377 6,321 13,127 10,235 8,755 5,014 2,444 23.98%
-
Tax Rate 29.94% 19.70% 11.58% 12.34% 13.28% 19.57% 38.82% -
Total Cost 90,367 97,396 112,582 102,885 98,770 84,814 76,815 11.40%
-
Net Worth 104,506 104,506 104,506 85,000 85,000 79,999 79,999 19.44%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 2,500 2,500 -
Div Payout % - - - - - 49.86% 102.29% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 104,506 104,506 104,506 85,000 85,000 79,999 79,999 19.44%
NOSH 550,034 550,034 550,034 500,000 500,000 500,000 500,000 6.54%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.85% 6.21% 10.51% 9.05% 8.14% 5.58% 3.08% -
ROE 3.23% 6.05% 12.56% 12.04% 10.30% 6.27% 3.06% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.09 18.88 22.87 22.62 21.51 17.97 15.85 5.13%
EPS 0.61 1.15 2.39 2.05 1.75 1.00 0.49 15.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.19 0.19 0.19 0.17 0.17 0.16 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.39 19.21 23.28 20.93 19.90 16.62 14.67 11.97%
EPS 0.62 1.17 2.43 1.89 1.62 0.93 0.45 23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.46 -
NAPS 0.1934 0.1934 0.1934 0.1573 0.1573 0.148 0.148 19.46%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.225 0.265 0.265 0.325 0.345 0.325 0.185 -
P/RPS 1.32 1.40 1.16 1.44 1.60 1.81 1.17 8.35%
P/EPS 36.65 23.06 11.10 15.88 19.70 32.41 37.85 -2.11%
EY 2.73 4.34 9.01 6.30 5.08 3.09 2.64 2.25%
DY 0.00 0.00 0.00 0.00 0.00 1.54 2.70 -
P/NAPS 1.18 1.39 1.39 1.91 2.03 2.03 1.16 1.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 25/11/21 30/09/21 31/05/21 12/03/21 23/11/20 28/08/20 -
Price 0.23 0.25 0.265 0.28 0.345 0.38 0.295 -
P/RPS 1.35 1.32 1.16 1.24 1.60 2.12 1.86 -19.18%
P/EPS 37.46 21.75 11.10 13.68 19.70 37.89 60.35 -27.17%
EY 2.67 4.60 9.01 7.31 5.08 2.64 1.66 37.15%
DY 0.00 0.00 0.00 0.00 0.00 1.32 1.69 -
P/NAPS 1.21 1.32 1.39 1.65 2.03 2.38 1.84 -24.32%

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