[WIDAD] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.5%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 38,708 37,196 36,755 34,321 33,238 30,140 38,537 0.29%
PBT 4,820 3,492 2,205 -1,010 -1,160 92 -4,282 -
Tax -1,078 -840 -894 -986 -1,056 -960 -895 13.21%
NP 3,742 2,652 1,311 -1,997 -2,216 -868 -5,177 -
-
NP to SH 3,744 2,652 -871 -1,753 -1,836 -240 -3,861 -
-
Tax Rate 22.37% 24.05% 40.54% - - 1,043.48% - -
Total Cost 34,966 34,544 35,444 36,318 35,454 31,008 43,714 -13.84%
-
Net Worth 24,417 24,355 25,460 26,836 23,947 21,600 21,334 9.42%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 24,417 24,355 25,460 26,836 23,947 21,600 21,334 9.42%
NOSH 135,652 135,306 134,000 134,183 133,043 119,999 125,496 5.32%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.67% 7.13% 3.57% -5.82% -6.67% -2.88% -13.43% -
ROE 15.33% 10.89% -3.42% -6.53% -7.67% -1.11% -18.10% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.53 27.49 27.43 25.58 24.98 25.12 30.71 -4.79%
EPS 2.76 1.96 -0.65 -1.31 -1.38 -0.20 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.20 0.18 0.18 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 136,896
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.27 1.22 1.20 1.12 1.09 0.99 1.26 0.52%
EPS 0.12 0.09 -0.03 -0.06 -0.06 -0.01 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.008 0.008 0.0083 0.0088 0.0078 0.0071 0.007 9.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.17 0.145 0.16 0.155 0.23 0.395 0.31 -
P/RPS 0.60 0.53 0.58 0.61 0.92 1.57 1.01 -29.35%
P/EPS 6.16 7.40 -24.62 -11.86 -16.67 -197.50 -10.08 -
EY 16.24 13.52 -4.06 -8.43 -6.00 -0.51 -9.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.81 0.84 0.78 1.28 2.19 1.82 -35.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 30/05/16 29/02/16 30/11/15 28/08/15 12/05/15 17/02/15 -
Price 0.18 0.175 0.15 0.165 0.125 0.335 0.35 -
P/RPS 0.63 0.64 0.55 0.65 0.50 1.33 1.14 -32.68%
P/EPS 6.52 8.93 -23.08 -12.63 -9.06 -167.50 -11.38 -
EY 15.33 11.20 -4.33 -7.92 -11.04 -0.60 -8.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 0.79 0.83 0.69 1.86 2.06 -38.26%

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