Highlights

[WIDETEC] YoY Quarter Result on 2019-09-30 [#2]

Stock [WIDETEC]: WIDETECH (MALAYSIA) BHD
Announcement Date 31-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2020
Quarter 30-Sep-2019  [#2]
Profit Trend QoQ -     -6.28%    YoY -     -9.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,985 2,098 1,852 1,542 1,760 2,151 2,590 -4.34%
  YoY % -5.39% 13.28% 20.10% -12.39% -18.18% -16.95% -
  Horiz. % 76.64% 81.00% 71.51% 59.54% 67.95% 83.05% 100.00%
PBT 384 440 649 312 106 653 233 8.68%
  YoY % -12.73% -32.20% 108.01% 194.34% -83.77% 180.26% -
  Horiz. % 164.81% 188.84% 278.54% 133.91% 45.49% 280.26% 100.00%
Tax -19 -26 -24 -8 0 -24 -11 9.53%
  YoY % 26.92% -8.33% -200.00% 0.00% 0.00% -118.18% -
  Horiz. % 172.73% 236.36% 218.18% 72.73% -0.00% 218.18% 100.00%
NP 365 414 625 304 106 629 222 8.64%
  YoY % -11.84% -33.76% 105.59% 186.79% -83.15% 183.33% -
  Horiz. % 164.41% 186.49% 281.53% 136.94% 47.75% 283.33% 100.00%
NP to SH 388 431 668 331 75 282 -179 -
  YoY % -9.98% -35.48% 101.81% 341.33% -73.40% 257.54% -
  Horiz. % -216.76% -240.78% -373.18% -184.92% -41.90% -157.54% 100.00%
Tax Rate 4.95 % 5.91 % 3.70 % 2.56 % - % 3.68 % 4.72 % 0.80%
  YoY % -16.24% 59.73% 44.53% 0.00% 0.00% -22.03% -
  Horiz. % 104.87% 125.21% 78.39% 54.24% 0.00% 77.97% 100.00%
Total Cost 1,620 1,684 1,227 1,238 1,654 1,522 2,368 -6.13%
  YoY % -3.80% 37.25% -0.89% -25.15% 8.67% -35.73% -
  Horiz. % 68.41% 71.11% 51.82% 52.28% 69.85% 64.27% 100.00%
Net Worth 38,040 36,250 34,012 33,117 32,222 26,852 28,642 4.84%
  YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% -
  Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 38,040 36,250 34,012 33,117 32,222 26,852 28,642 4.84%
  YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% -
  Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
NOSH 44,753 44,753 44,753 44,753 44,753 44,753 44,753 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 18.39 % 19.73 % 33.75 % 19.71 % 6.02 % 29.24 % 8.57 % 13.56%
  YoY % -6.79% -41.54% 71.23% 227.41% -79.41% 241.19% -
  Horiz. % 214.59% 230.22% 393.82% 229.99% 70.25% 341.19% 100.00%
ROE 1.02 % 1.19 % 1.96 % 1.00 % 0.23 % 1.05 % -0.62 % -
  YoY % -14.29% -39.29% 96.00% 334.78% -78.10% 269.35% -
  Horiz. % -164.52% -191.94% -316.13% -161.29% -37.10% -169.35% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.44 4.69 4.14 3.45 3.93 4.81 5.79 -4.33%
  YoY % -5.33% 13.29% 20.00% -12.21% -18.30% -16.93% -
  Horiz. % 76.68% 81.00% 71.50% 59.59% 67.88% 83.07% 100.00%
EPS 0.87 0.96 1.49 0.74 0.17 0.63 -0.40 -
  YoY % -9.37% -35.57% 101.35% 335.29% -73.02% 257.50% -
  Horiz. % -217.50% -240.00% -372.50% -185.00% -42.50% -157.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 0.8100 0.7600 0.7400 0.7200 0.6000 0.6400 4.84%
  YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% -
  Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,753
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.44 4.69 4.14 3.45 3.93 4.81 5.79 -4.33%
  YoY % -5.33% 13.29% 20.00% -12.21% -18.30% -16.93% -
  Horiz. % 76.68% 81.00% 71.50% 59.59% 67.88% 83.07% 100.00%
EPS 0.87 0.96 1.49 0.74 0.17 0.63 -0.40 -
  YoY % -9.37% -35.57% 101.35% 335.29% -73.02% 257.50% -
  Horiz. % -217.50% -240.00% -372.50% -185.00% -42.50% -157.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8500 0.8100 0.7600 0.7400 0.7200 0.6000 0.6400 4.84%
  YoY % 4.94% 6.58% 2.70% 2.78% 20.00% -6.25% -
  Horiz. % 132.81% 126.56% 118.75% 115.62% 112.50% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5500 0.5850 0.5000 0.4250 0.5450 0.4300 0.4450 -
P/RPS 12.40 12.48 12.08 12.33 13.86 8.95 7.69 8.28%
  YoY % -0.64% 3.31% -2.03% -11.04% 54.86% 16.38% -
  Horiz. % 161.25% 162.29% 157.09% 160.34% 180.23% 116.38% 100.00%
P/EPS 63.44 60.74 33.50 57.46 325.21 68.24 -111.26 -
  YoY % 4.45% 81.31% -41.70% -82.33% 376.57% 161.33% -
  Horiz. % -57.02% -54.59% -30.11% -51.64% -292.30% -61.33% 100.00%
EY 1.58 1.65 2.99 1.74 0.31 1.47 -0.90 -
  YoY % -4.24% -44.82% 71.84% 461.29% -78.91% 263.33% -
  Horiz. % -175.56% -183.33% -332.22% -193.33% -34.44% -163.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.65 0.72 0.66 0.57 0.76 0.72 0.70 -1.23%
  YoY % -9.72% 9.09% 15.79% -25.00% 5.56% 2.86% -
  Horiz. % 92.86% 102.86% 94.29% 81.43% 108.57% 102.86% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 27/11/18 21/11/17 30/11/16 17/11/15 25/11/14 26/11/13 -
Price 0.5600 0.5700 0.6200 0.4200 0.5200 0.4900 0.4200 -
P/RPS 12.63 12.16 14.98 12.19 13.22 10.19 7.26 9.66%
  YoY % 3.87% -18.83% 22.89% -7.79% 29.74% 40.36% -
  Horiz. % 173.97% 167.49% 206.34% 167.91% 182.09% 140.36% 100.00%
P/EPS 64.59 59.19 41.54 56.79 310.29 77.76 -105.01 -
  YoY % 9.12% 42.49% -26.85% -81.70% 299.04% 174.05% -
  Horiz. % -61.51% -56.37% -39.56% -54.08% -295.49% -74.05% 100.00%
EY 1.55 1.69 2.41 1.76 0.32 1.29 -0.95 -
  YoY % -8.28% -29.88% 36.93% 450.00% -75.19% 235.79% -
  Horiz. % -163.16% -177.89% -253.68% -185.26% -33.68% -135.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.70 0.82 0.57 0.72 0.82 0.66 -
  YoY % -5.71% -14.63% 43.86% -20.83% -12.20% 24.24% -
  Horiz. % 100.00% 106.06% 124.24% 86.36% 109.09% 124.24% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers