[WIDAD] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -38.17%
YoY- 107.8%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 187,268 251,124 160,409 171,153 203,070 208,164 87,743 65.99%
PBT 1,962 2,524 -1,628 21,861 38,010 36,964 68,051 -90.65%
Tax -18 -12 -4,481 -4,658 -10,368 -11,336 2,743 -
NP 1,944 2,512 -6,109 17,202 27,642 25,628 70,794 -90.95%
-
NP to SH 1,944 2,512 -6,522 17,092 27,642 25,296 70,794 -90.95%
-
Tax Rate 0.92% 0.48% - 21.31% 27.28% 30.67% -4.03% -
Total Cost 185,324 248,612 166,518 153,950 175,428 182,536 16,949 394.79%
-
Net Worth 405,394 366,463 385,545 357,825 357,825 357,825 351,129 10.08%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 405,394 366,463 385,545 357,825 357,825 357,825 351,129 10.08%
NOSH 2,929,287 2,835,622 2,809,075 2,752,500 2,752,500 2,752,500 2,752,500 4.24%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.04% 1.00% -3.81% 10.05% 13.61% 12.31% 80.68% -
ROE 0.48% 0.69% -1.69% 4.78% 7.73% 7.07% 20.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.47 8.91 5.82 6.22 7.38 7.56 3.25 58.45%
EPS 0.06 0.08 -0.22 0.63 1.00 0.92 2.62 -91.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.14 0.13 0.13 0.13 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 2,752,500
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 6.05 8.11 5.18 5.53 6.56 6.72 2.83 66.18%
EPS 0.06 0.08 -0.21 0.55 0.89 0.82 2.29 -91.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1309 0.1183 0.1245 0.1156 0.1156 0.1156 0.1134 10.06%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.42 0.42 0.43 0.36 0.365 0.365 0.365 -
P/RPS 6.49 4.71 7.38 5.79 4.95 4.83 11.24 -30.72%
P/EPS 625.61 471.32 -181.57 57.97 36.35 39.72 13.93 1172.31%
EY 0.16 0.21 -0.55 1.72 2.75 2.52 7.18 -92.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.23 3.07 2.77 2.81 2.81 2.81 4.47%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 23/08/23 30/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.44 0.435 0.41 0.42 0.355 0.36 0.33 -
P/RPS 6.80 4.88 7.04 6.75 4.81 4.76 10.16 -23.54%
P/EPS 655.40 488.15 -173.12 67.64 35.35 39.17 12.59 1304.31%
EY 0.15 0.20 -0.58 1.48 2.83 2.55 7.94 -92.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 3.35 2.93 3.23 2.73 2.77 2.54 15.23%

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