[WIDAD] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 126.05%
YoY- 37.09%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 101,535 52,041 87,743 82,560 48,306 17,217 85,851 11.87%
PBT 19,005 9,241 68,051 11,336 4,932 1,548 4,926 146.59%
Tax -5,184 -2,834 2,743 -5,167 -2,203 -609 -914 219.05%
NP 13,821 6,407 70,794 6,169 2,729 939 4,012 128.61%
-
NP to SH 13,821 6,324 70,794 6,169 2,729 938 4,012 128.61%
-
Tax Rate 27.28% 30.67% -4.03% 45.58% 44.67% 39.34% 18.55% -
Total Cost 87,714 45,634 16,949 76,391 45,577 16,278 81,839 4.74%
-
Net Worth 357,825 357,825 351,129 281,887 281,887 299,081 172,476 62.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 357,825 357,825 351,129 281,887 281,887 299,081 172,476 62.88%
NOSH 2,752,500 2,752,500 2,752,500 2,736,500 2,736,500 2,736,500 2,489,235 6.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.61% 12.31% 80.68% 7.47% 5.65% 5.45% 4.67% -
ROE 3.86% 1.77% 20.16% 2.19% 0.97% 0.31% 2.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.69 1.89 3.25 3.22 1.89 0.69 3.48 3.99%
EPS 0.50 0.23 2.62 0.24 0.11 0.04 0.16 114.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.11 0.11 0.12 0.07 51.25%
Adjusted Per Share Value based on latest NOSH - 2,736,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 3.32 1.70 2.87 2.70 1.58 0.56 2.81 11.79%
EPS 0.45 0.21 2.32 0.20 0.09 0.03 0.13 129.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.117 0.1149 0.0922 0.0922 0.0978 0.0564 62.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.365 0.365 0.365 0.39 0.40 0.585 0.795 -
P/RPS 9.89 19.31 11.24 12.11 21.22 84.68 22.82 -42.81%
P/EPS 72.69 158.87 13.93 162.01 375.61 1,554.39 488.24 -72.00%
EY 1.38 0.63 7.18 0.62 0.27 0.06 0.20 263.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.81 2.81 3.55 3.64 4.88 11.36 -60.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 29/11/21 30/09/21 31/05/21 31/03/21 -
Price 0.355 0.36 0.33 0.375 0.39 0.41 0.585 -
P/RPS 9.62 19.04 10.16 11.64 20.69 59.35 16.79 -31.08%
P/EPS 70.70 156.69 12.59 155.78 366.22 1,089.40 359.27 -66.26%
EY 1.41 0.64 7.94 0.64 0.27 0.09 0.28 194.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.77 2.54 3.41 3.55 3.42 8.36 -52.67%

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