[WIDAD] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -0.63%
YoY- -75.15%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 96,612 68,868 85,851 82,542 73,922 98,484 186,996 -35.63%
PBT 9,864 6,192 4,926 9,110 9,004 12,664 30,534 -52.95%
Tax -4,406 -2,436 -914 -3,110 -2,966 -4,084 -18,533 -61.65%
NP 5,458 3,756 4,012 6,000 6,038 8,580 12,001 -40.88%
-
NP to SH 5,458 3,752 4,012 6,000 6,038 8,580 12,001 -40.88%
-
Tax Rate 44.67% 39.34% 18.55% 34.14% 32.94% 32.25% 60.70% -
Total Cost 91,154 65,112 81,839 76,542 67,884 89,904 174,995 -35.28%
-
Net Worth 281,887 299,081 172,476 171,824 171,824 171,824 171,824 39.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 281,887 299,081 172,476 171,824 171,824 171,824 171,824 39.14%
NOSH 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 2,454,641 2,454,641 7.52%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 5.65% 5.45% 4.67% 7.27% 8.17% 8.71% 6.42% -
ROE 1.94% 1.25% 2.33% 3.49% 3.51% 4.99% 6.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.77 2.76 3.48 3.36 3.01 4.01 7.62 -37.47%
EPS 0.22 0.16 0.16 0.24 0.24 0.36 0.49 -41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.07 0.07 0.07 0.07 0.07 35.20%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.12 2.22 2.77 2.67 2.39 3.18 6.04 -35.64%
EPS 0.18 0.12 0.13 0.19 0.19 0.28 0.39 -40.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0966 0.0557 0.0555 0.0555 0.0555 0.0555 39.09%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.40 0.585 0.795 0.59 0.48 0.295 0.565 -
P/RPS 10.61 21.17 22.82 17.55 15.94 7.35 7.42 26.95%
P/EPS 187.81 388.60 488.24 241.37 195.14 84.40 115.56 38.27%
EY 0.53 0.26 0.20 0.41 0.51 1.18 0.87 -28.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.88 11.36 8.43 6.86 4.21 8.07 -41.21%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 11/06/20 25/02/20 -
Price 0.39 0.41 0.585 0.625 0.54 0.495 0.525 -
P/RPS 10.34 14.84 16.79 18.59 17.93 12.34 6.89 31.11%
P/EPS 183.11 272.35 359.27 255.69 219.53 141.61 107.38 42.77%
EY 0.55 0.37 0.28 0.39 0.46 0.71 0.93 -29.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.42 8.36 8.93 7.71 7.07 7.50 -39.29%

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