Highlights

[WIDETEC] YoY Quarter Result on 2018-12-31 [#3]

Stock [WIDETEC]: WIDETECH (MALAYSIA) BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -15.08%    YoY -     -30.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 3,044 2,187 1,993 1,964 2,036 1,512 2,609 2.60%
  YoY % 39.19% 9.73% 1.48% -3.54% 34.66% -42.05% -
  Horiz. % 116.67% 83.83% 76.39% 75.28% 78.04% 57.95% 100.00%
PBT 423 272 384 483 187 98 1,155 -15.40%
  YoY % 55.51% -29.17% -20.50% 158.29% 90.82% -91.52% -
  Horiz. % 36.62% 23.55% 33.25% 41.82% 16.19% 8.48% 100.00%
Tax -95 -35 -20 -6 -45 0 -4 69.46%
  YoY % -171.43% -75.00% -233.33% 86.67% 0.00% 0.00% -
  Horiz. % 2,375.00% 875.00% 500.00% 150.00% 1,125.00% -0.00% 100.00%
NP 328 237 364 477 142 98 1,151 -18.86%
  YoY % 38.40% -34.89% -23.69% 235.92% 44.90% -91.49% -
  Horiz. % 28.50% 20.59% 31.62% 41.44% 12.34% 8.51% 100.00%
NP to SH 333 228 366 523 154 138 713 -11.91%
  YoY % 46.05% -37.70% -30.02% 239.61% 11.59% -80.65% -
  Horiz. % 46.70% 31.98% 51.33% 73.35% 21.60% 19.35% 100.00%
Tax Rate 22.46 % 12.87 % 5.21 % 1.24 % 24.06 % - % 0.35 % 99.96%
  YoY % 74.51% 147.02% 320.16% -94.85% 0.00% 0.00% -
  Horiz. % 6,417.14% 3,677.14% 1,488.57% 354.29% 6,874.29% 0.00% 100.00%
Total Cost 2,716 1,950 1,629 1,487 1,894 1,414 1,458 10.91%
  YoY % 39.28% 19.71% 9.55% -21.49% 33.95% -3.02% -
  Horiz. % 186.28% 133.74% 111.73% 101.99% 129.90% 96.98% 100.00%
Net Worth 35,802 38,040 36,697 34,460 34,012 32,222 28,194 4.06%
  YoY % -5.88% 3.66% 6.49% 1.32% 5.56% 14.29% -
  Horiz. % 126.98% 134.92% 130.16% 122.22% 120.63% 114.29% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 35,802 38,040 36,697 34,460 34,012 32,222 28,194 4.06%
  YoY % -5.88% 3.66% 6.49% 1.32% 5.56% 14.29% -
  Horiz. % 126.98% 134.92% 130.16% 122.22% 120.63% 114.29% 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 10.78 % 10.84 % 18.26 % 24.29 % 6.97 % 6.48 % 44.12 % -20.92%
  YoY % -0.55% -40.64% -24.83% 248.49% 7.56% -85.31% -
  Horiz. % 24.43% 24.57% 41.39% 55.05% 15.80% 14.69% 100.00%
ROE 0.93 % 0.60 % 1.00 % 1.52 % 0.45 % 0.43 % 2.53 % -15.35%
  YoY % 55.00% -40.00% -34.21% 237.78% 4.65% -83.00% -
  Horiz. % 36.76% 23.72% 39.53% 60.08% 17.79% 17.00% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.80 4.89 4.45 4.39 4.55 3.38 5.83 2.60%
  YoY % 39.06% 9.89% 1.37% -3.52% 34.62% -42.02% -
  Horiz. % 116.64% 83.88% 76.33% 75.30% 78.04% 57.98% 100.00%
EPS 0.74 0.51 0.82 1.17 0.34 0.31 1.59 -11.96%
  YoY % 45.10% -37.80% -29.91% 244.12% 9.68% -80.50% -
  Horiz. % 46.54% 32.08% 51.57% 73.58% 21.38% 19.50% 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 0.8000 0.8500 0.8200 0.7700 0.7600 0.7200 0.6300 4.06%
  YoY % -5.88% 3.66% 6.49% 1.32% 5.56% 14.29% -
  Horiz. % 126.98% 134.92% 130.16% 122.22% 120.63% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 44,753
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.80 4.89 4.45 4.39 4.55 3.38 5.83 2.60%
  YoY % 39.06% 9.89% 1.37% -3.52% 34.62% -42.02% -
  Horiz. % 116.64% 83.88% 76.33% 75.30% 78.04% 57.98% 100.00%
EPS 0.74 0.51 0.82 1.17 0.34 0.31 1.59 -11.96%
  YoY % 45.10% -37.80% -29.91% 244.12% 9.68% -80.50% -
  Horiz. % 46.54% 32.08% 51.57% 73.58% 21.38% 19.50% 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 0.8000 0.8500 0.8200 0.7700 0.7600 0.7200 0.6300 4.06%
  YoY % -5.88% 3.66% 6.49% 1.32% 5.56% 14.29% -
  Horiz. % 126.98% 134.92% 130.16% 122.22% 120.63% 114.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.6000 0.5900 0.5400 0.5750 0.4350 0.4250 0.4650 -
P/RPS 8.82 12.07 12.13 13.10 9.56 12.58 7.98 1.68%
  YoY % -26.93% -0.49% -7.40% 37.03% -24.01% 57.64% -
  Horiz. % 110.53% 151.25% 152.01% 164.16% 119.80% 157.64% 100.00%
P/EPS 80.64 115.81 66.03 49.20 126.41 137.83 29.19 18.44%
  YoY % -30.37% 75.39% 34.21% -61.08% -8.29% 372.18% -
  Horiz. % 276.26% 396.75% 226.21% 168.55% 433.06% 472.18% 100.00%
EY 1.24 0.86 1.51 2.03 0.79 0.73 3.43 -15.58%
  YoY % 44.19% -43.05% -25.62% 156.96% 8.22% -78.72% -
  Horiz. % 36.15% 25.07% 44.02% 59.18% 23.03% 21.28% 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 0.75 0.69 0.66 0.75 0.57 0.59 0.74 0.22%
  YoY % 8.70% 4.55% -12.00% 31.58% -3.39% -20.27% -
  Horiz. % 101.35% 93.24% 89.19% 101.35% 77.03% 79.73% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 25/02/20 26/02/19 06/02/18 14/02/17 02/02/16 11/02/15 -
Price 1.1600 0.4300 0.5650 0.5600 0.4350 0.4450 0.4800 -
P/RPS 17.05 8.80 12.69 12.76 9.56 13.17 8.23 12.89%
  YoY % 93.75% -30.65% -0.55% 33.47% -27.41% 60.02% -
  Horiz. % 207.17% 106.93% 154.19% 155.04% 116.16% 160.02% 100.00%
P/EPS 155.90 84.40 69.09 47.92 126.41 144.31 30.13 31.48%
  YoY % 84.72% 22.16% 44.18% -62.09% -12.40% 378.96% -
  Horiz. % 517.42% 280.12% 229.31% 159.04% 419.55% 478.96% 100.00%
EY 0.64 1.18 1.45 2.09 0.79 0.69 3.32 -23.98%
  YoY % -45.76% -18.62% -30.62% 164.56% 14.49% -79.22% -
  Horiz. % 19.28% 35.54% 43.67% 62.95% 23.80% 20.78% 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 1.45 0.51 0.69 0.73 0.57 0.62 0.76 11.36%
  YoY % 184.31% -26.09% -5.48% 28.07% -8.06% -18.42% -
  Horiz. % 190.79% 67.11% 90.79% 96.05% 75.00% 81.58% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

406  565  605  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DAYA 0.02+0.005 
 M3TECH 0.065+0.005 
 JOE 0.05+0.005 
 MACPIE 0.130.00 
 KANGER 0.050.00 
 PASUKGB 0.050.00 
 AIRASIA 1.13-0.03 
 SERBADK-WA 0.075-0.005 
 MAG 0.2150.00 
 HIAPTEK 0.66-0.035 
PARTNERS & BROKERS