[WIDAD] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 45.47%
YoY- -9.61%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 208,164 87,743 110,080 96,612 68,868 85,851 82,542 85.38%
PBT 36,964 68,051 15,114 9,864 6,192 4,926 9,110 154.61%
Tax -11,336 2,743 -6,889 -4,406 -2,436 -914 -3,110 137.03%
NP 25,628 70,794 8,225 5,458 3,756 4,012 6,000 163.48%
-
NP to SH 25,296 70,794 8,225 5,458 3,752 4,012 6,000 161.20%
-
Tax Rate 30.67% -4.03% 45.58% 44.67% 39.34% 18.55% 34.14% -
Total Cost 182,536 16,949 101,854 91,154 65,112 81,839 76,542 78.59%
-
Net Worth 357,825 351,129 281,887 281,887 299,081 172,476 171,824 63.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 357,825 351,129 281,887 281,887 299,081 172,476 171,824 63.14%
NOSH 2,752,500 2,752,500 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 7.94%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.31% 80.68% 7.47% 5.65% 5.45% 4.67% 7.27% -
ROE 7.07% 20.16% 2.92% 1.94% 1.25% 2.33% 3.49% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.56 3.25 4.30 3.77 2.76 3.48 3.36 71.79%
EPS 0.92 2.62 0.32 0.22 0.16 0.16 0.24 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.11 0.11 0.12 0.07 0.07 51.14%
Adjusted Per Share Value based on latest NOSH - 2,736,500
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.81 2.87 3.60 3.16 2.25 2.81 2.70 85.39%
EPS 0.83 2.32 0.27 0.18 0.12 0.13 0.20 158.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1149 0.0922 0.0922 0.0978 0.0564 0.0562 63.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.365 0.365 0.39 0.40 0.585 0.795 0.59 -
P/RPS 4.83 11.24 9.08 10.61 21.17 22.82 17.55 -57.72%
P/EPS 39.72 13.93 121.50 187.81 388.60 488.24 241.37 -70.00%
EY 2.52 7.18 0.82 0.53 0.26 0.20 0.41 235.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.81 3.55 3.64 4.88 11.36 8.43 -51.95%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 -
Price 0.36 0.33 0.375 0.39 0.41 0.585 0.625 -
P/RPS 4.76 10.16 8.73 10.34 14.84 16.79 18.59 -59.71%
P/EPS 39.17 12.59 116.83 183.11 272.35 359.27 255.69 -71.40%
EY 2.55 7.94 0.86 0.55 0.37 0.28 0.39 250.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.54 3.41 3.55 3.42 8.36 8.93 -54.20%

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