[WIDAD] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 404.48%
YoY- 1205.0%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,748 39,634 38,708 37,196 36,755 34,321 33,238 18.17%
PBT 2,771 4,941 4,820 3,492 2,205 -1,010 -1,160 -
Tax -1,424 -1,160 -1,078 -840 -894 -986 -1,056 21.94%
NP 1,347 3,781 3,742 2,652 1,311 -1,997 -2,216 -
-
NP to SH 1,594 3,782 3,744 2,652 -871 -1,753 -1,836 -
-
Tax Rate 51.39% 23.48% 22.37% 24.05% 40.54% - - -
Total Cost 41,401 35,853 34,966 34,544 35,444 36,318 35,454 10.83%
-
Net Worth 27,140 27,148 24,417 24,355 25,460 26,836 23,947 8.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 27,140 27,148 24,417 24,355 25,460 26,836 23,947 8.66%
NOSH 135,701 135,741 135,652 135,306 134,000 134,183 133,043 1.32%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.15% 9.54% 9.67% 7.13% 3.57% -5.82% -6.67% -
ROE 5.87% 13.93% 15.33% 10.89% -3.42% -6.53% -7.67% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.50 29.20 28.53 27.49 27.43 25.58 24.98 16.63%
EPS 1.17 2.79 2.76 1.96 -0.65 -1.31 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.18 0.19 0.20 0.18 7.24%
Adjusted Per Share Value based on latest NOSH - 135,306
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.40 1.30 1.27 1.22 1.20 1.12 1.09 18.06%
EPS 0.05 0.12 0.12 0.09 -0.03 -0.06 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0089 0.008 0.008 0.0083 0.0088 0.0078 9.14%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.235 0.19 0.17 0.145 0.16 0.155 0.23 -
P/RPS 0.00 0.65 0.60 0.53 0.58 0.61 0.92 -
P/EPS 20.01 6.82 6.16 7.40 -24.62 -11.86 -16.67 -
EY 5.00 14.67 16.24 13.52 -4.06 -8.43 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.95 0.94 0.81 0.84 0.78 1.28 -5.25%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.225 0.22 0.18 0.175 0.15 0.165 0.125 -
P/RPS 0.00 0.75 0.63 0.64 0.55 0.65 0.50 -
P/EPS 19.15 7.89 6.52 8.93 -23.08 -12.63 -9.06 -
EY 5.22 12.67 15.33 11.20 -4.33 -7.92 -11.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.10 1.00 0.97 0.79 0.83 0.69 38.73%

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