[WEGMANS] YoY 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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 129,308 133,133 102,620 113,120 84,717 95,794 43,911 19.70%
PBT 15,045 17,533 8,226 11,676 8,450 14,923 2,130 38.47%
Tax -3,771 -1,726 -2,157 -1,441 -1,691 832 -800 29.45%
NP 11,274 15,807 6,069 10,235 6,759 15,755 1,330 42.74%
-
NP to SH 11,095 15,678 5,743 10,235 6,759 15,755 1,330 42.36%
-
Tax Rate 25.06% 9.84% 26.22% 12.34% 20.01% -5.58% 37.56% -
Total Cost 118,034 117,326 96,551 102,885 77,958 80,039 42,581 18.50%
-
Net Worth 131,875 121,007 110,006 85,000 79,999 75,000 51,466 16.96%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,747 2,750 - - 2,500 2,500 - -
Div Payout % 24.76% 17.54% - - 36.99% 15.87% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 131,875 121,007 110,006 85,000 79,999 75,000 51,466 16.96%
NOSH 550,037 550,034 550,034 500,000 500,000 500,000 500,000 1.60%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.72% 11.87% 5.91% 9.05% 7.98% 16.45% 3.03% -
ROE 8.41% 12.96% 5.22% 12.04% 8.45% 21.01% 2.58% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.53 24.20 18.66 22.62 16.94 19.16 10.24 14.85%
EPS 2.02 2.85 1.04 2.05 1.35 3.15 0.31 36.62%
DPS 0.50 0.50 0.00 0.00 0.50 0.50 0.00 -
NAPS 0.24 0.22 0.20 0.17 0.16 0.15 0.12 12.23%
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.51 24.20 18.66 20.57 15.40 17.42 7.98 19.71%
EPS 2.02 2.85 1.04 1.86 1.23 2.86 0.24 42.57%
DPS 0.50 0.50 0.00 0.00 0.45 0.45 0.00 -
NAPS 0.2398 0.22 0.20 0.1545 0.1454 0.1364 0.0936 16.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.205 0.19 0.225 0.325 0.135 0.325 0.24 -
P/RPS 0.87 0.78 1.21 1.44 0.80 1.70 2.34 -15.18%
P/EPS 10.15 6.67 21.55 15.88 9.99 10.31 77.39 -28.69%
EY 9.85 15.00 4.64 6.30 10.01 9.70 1.29 40.28%
DY 2.44 2.63 0.00 0.00 3.70 1.54 0.00 -
P/NAPS 0.85 0.86 1.13 1.91 0.84 2.17 2.00 -13.27%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 25/05/23 26/05/22 31/05/21 24/06/20 31/05/19 - -
Price 0.195 0.175 0.215 0.28 0.205 0.315 0.00 -
P/RPS 0.83 0.72 1.15 1.24 1.21 1.64 0.00 -
P/EPS 9.66 6.14 20.59 13.68 15.16 10.00 0.00 -
EY 10.35 16.29 4.86 7.31 6.59 10.00 0.00 -
DY 2.56 2.86 0.00 0.00 2.44 1.59 0.00 -
P/NAPS 0.81 0.80 1.08 1.65 1.28 2.10 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