[WIDAD] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 760.68%
YoY- 1664.56%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 171,153 203,070 208,164 87,743 110,080 96,612 68,868 83.37%
PBT 21,861 38,010 36,964 68,051 15,114 9,864 6,192 131.68%
Tax -4,658 -10,368 -11,336 2,743 -6,889 -4,406 -2,436 53.99%
NP 17,202 27,642 25,628 70,794 8,225 5,458 3,756 175.52%
-
NP to SH 17,092 27,642 25,296 70,794 8,225 5,458 3,752 174.54%
-
Tax Rate 21.31% 27.28% 30.67% -4.03% 45.58% 44.67% 39.34% -
Total Cost 153,950 175,428 182,536 16,949 101,854 91,154 65,112 77.38%
-
Net Worth 357,825 357,825 357,825 351,129 281,887 281,887 299,081 12.68%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 357,825 357,825 357,825 351,129 281,887 281,887 299,081 12.68%
NOSH 2,752,500 2,752,500 2,752,500 2,752,500 2,736,500 2,736,500 2,736,500 0.38%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.05% 13.61% 12.31% 80.68% 7.47% 5.65% 5.45% -
ROE 4.78% 7.73% 7.07% 20.16% 2.92% 1.94% 1.25% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.22 7.38 7.56 3.25 4.30 3.77 2.76 71.80%
EPS 0.63 1.00 0.92 2.62 0.32 0.22 0.16 149.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.11 0.11 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 2,752,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.53 6.56 6.72 2.83 3.56 3.12 2.22 83.65%
EPS 0.55 0.89 0.82 2.29 0.27 0.18 0.12 175.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1156 0.1156 0.1134 0.091 0.091 0.0966 12.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.36 0.365 0.365 0.365 0.39 0.40 0.585 -
P/RPS 5.79 4.95 4.83 11.24 9.08 10.61 21.17 -57.83%
P/EPS 57.97 36.35 39.72 13.93 121.50 187.81 388.60 -71.83%
EY 1.72 2.75 2.52 7.18 0.82 0.53 0.26 251.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.81 2.81 2.81 3.55 3.64 4.88 -31.42%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/09/21 31/05/21 -
Price 0.42 0.355 0.36 0.33 0.375 0.39 0.41 -
P/RPS 6.75 4.81 4.76 10.16 8.73 10.34 14.84 -40.82%
P/EPS 67.64 35.35 39.17 12.59 116.83 183.11 272.35 -60.45%
EY 1.48 2.83 2.55 7.94 0.86 0.55 0.37 151.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.73 2.77 2.54 3.41 3.55 3.42 -3.73%

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