[WIDAD] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 7.05%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 73,922 98,484 186,996 157,548 155,650 181,428 283,489 -59.21%
PBT 9,004 12,664 30,534 33,618 29,850 34,028 28,570 -53.72%
Tax -2,966 -4,084 -18,533 -9,477 -7,298 -9,188 -9,258 -53.21%
NP 6,038 8,580 12,001 24,141 22,552 24,840 19,312 -53.96%
-
NP to SH 6,038 8,580 12,001 24,141 22,552 24,840 19,312 -53.96%
-
Tax Rate 32.94% 32.25% 60.70% 28.19% 24.45% 27.00% 32.40% -
Total Cost 67,884 89,904 174,995 133,406 133,098 156,588 264,177 -59.61%
-
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.17% 8.71% 6.42% 15.32% 14.49% 13.69% 6.81% -
ROE 3.51% 4.99% 6.98% 14.05% 13.12% 14.46% 15.31% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.01 4.01 7.62 6.42 6.34 7.39 13.48 -63.22%
EPS 0.24 0.36 0.49 0.99 0.92 1.00 0.92 -59.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.07 0.06 10.83%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.42 3.22 6.12 5.15 5.09 5.93 9.27 -59.18%
EPS 0.20 0.28 0.39 0.79 0.74 0.81 0.63 -53.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0562 0.0562 0.0562 0.0562 0.0562 0.0413 22.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.48 0.295 0.565 0.275 0.24 0.325 0.25 -
P/RPS 15.94 7.35 7.42 4.28 3.78 4.40 1.85 320.83%
P/EPS 195.14 84.40 115.56 27.96 26.12 32.12 27.22 272.24%
EY 0.51 1.18 0.87 3.58 3.83 3.11 3.67 -73.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.86 4.21 8.07 3.93 3.43 4.64 4.17 39.39%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 -
Price 0.54 0.495 0.525 0.52 0.265 0.255 0.35 -
P/RPS 17.93 12.34 6.89 8.10 4.18 3.45 2.60 262.72%
P/EPS 219.53 141.61 107.38 52.87 28.84 25.20 38.11 221.68%
EY 0.46 0.71 0.93 1.89 3.47 3.97 2.62 -68.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.71 7.07 7.50 7.43 3.79 3.64 5.83 20.50%

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