[WEGMANS] YoY Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[WEGMANS] WEGMANS HOLDINGS BERHAD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 64.03%
YoY- 10.25%
Quarter Report
Latest QR
Upcoming QR
WEGMANS's Result
WEGMANS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 117,656 146,178 93,987 107,525 85,363 94,346 86,208 5.31%
PBT 9,721 22,409 5,167 10,096 9,632 11,605 17,218 -9.08%
Tax -2,551 -2,406 -1,547 -1,341 -1,691 872 -2,682 -0.83%
NP 7,170 20,003 3,620 8,755 7,941 12,477 14,536 -11.10%
-
NP to SH 7,014 19,802 3,377 8,755 7,941 12,477 14,536 -11.43%
-
Tax Rate 26.24% 10.74% 29.94% 13.28% 17.56% -7.51% 15.58% -
Total Cost 110,486 126,175 90,367 98,770 77,422 81,869 71,672 7.47%
-
Net Worth 126,380 121,007 104,506 85,000 79,999 75,000 36,039 23.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,747 2,750 - - 2,500 5,000 - -
Div Payout % 39.17% 13.89% - - 31.48% 40.07% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 126,380 121,007 104,506 85,000 79,999 75,000 36,039 23.24%
NOSH 550,037 550,034 550,034 500,000 500,000 500,000 400,440 5.43%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.09% 13.68% 3.85% 8.14% 9.30% 13.22% 16.86% -
ROE 5.55% 16.36% 3.23% 10.30% 9.93% 16.64% 40.33% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.41 26.58 17.09 21.51 17.07 18.87 21.53 -0.09%
EPS 1.28 3.60 0.63 1.75 1.59 2.59 3.63 -15.94%
DPS 0.50 0.50 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.23 0.22 0.19 0.17 0.16 0.15 0.09 16.91%
Adjusted Per Share Value based on latest NOSH - 500,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.39 26.58 17.09 19.55 15.52 17.15 15.67 5.32%
EPS 1.28 3.60 0.61 1.59 1.44 2.27 2.64 -11.36%
DPS 0.50 0.50 0.00 0.00 0.45 0.91 0.00 -
NAPS 0.2298 0.22 0.19 0.1545 0.1454 0.1364 0.0655 23.25%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 - -
Price 0.185 0.20 0.225 0.345 0.27 0.33 0.00 -
P/RPS 0.86 0.75 1.32 1.60 1.58 1.75 0.00 -
P/EPS 14.49 5.56 36.65 19.70 17.00 13.22 0.00 -
EY 6.90 18.00 2.73 5.08 5.88 7.56 0.00 -
DY 2.70 2.50 0.00 0.00 1.85 3.03 0.00 -
P/NAPS 0.80 0.91 1.18 2.03 1.69 2.20 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 25/02/22 12/03/21 27/02/20 19/02/19 28/02/18 -
Price 0.19 0.205 0.23 0.345 0.23 0.345 0.00 -
P/RPS 0.89 0.77 1.35 1.60 1.35 1.83 0.00 -
P/EPS 14.88 5.69 37.46 19.70 14.48 13.83 0.00 -
EY 6.72 17.56 2.67 5.08 6.91 7.23 0.00 -
DY 2.63 2.44 0.00 0.00 2.17 2.90 0.00 -
P/NAPS 0.83 0.93 1.21 2.03 1.44 2.30 0.00 -

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 ⃤ & 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