[WIDAD] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -10.84%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 82,560 48,306 17,217 85,851 61,907 36,961 24,621 123.86%
PBT 11,336 4,932 1,548 4,926 6,833 4,502 3,166 133.86%
Tax -5,167 -2,203 -609 -914 -2,333 -1,483 -1,021 194.47%
NP 6,169 2,729 939 4,012 4,500 3,019 2,145 102.10%
-
NP to SH 6,169 2,729 938 4,012 4,500 3,019 2,145 102.10%
-
Tax Rate 45.58% 44.67% 39.34% 18.55% 34.14% 32.94% 32.25% -
Total Cost 76,391 45,577 16,278 81,839 57,407 33,942 22,476 125.88%
-
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
NOSH 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 2,454,641 7.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.47% 5.65% 5.45% 4.67% 7.27% 8.17% 8.71% -
ROE 2.19% 0.97% 0.31% 2.33% 2.62% 1.76% 1.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.22 1.89 0.69 3.48 2.52 1.51 1.00 117.90%
EPS 0.24 0.11 0.04 0.16 0.18 0.12 0.09 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.07 0.07 0.07 0.07 35.12%
Adjusted Per Share Value based on latest NOSH - 2,489,235
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.70 1.58 0.56 2.81 2.02 1.21 0.81 122.98%
EPS 0.20 0.09 0.03 0.13 0.15 0.10 0.07 101.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0922 0.0922 0.0978 0.0564 0.0562 0.0562 0.0562 39.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.39 0.40 0.585 0.795 0.59 0.48 0.295 -
P/RPS 12.11 21.22 84.68 22.82 23.39 31.88 29.41 -44.62%
P/EPS 162.01 375.61 1,554.39 488.24 321.83 390.27 337.58 -38.67%
EY 0.62 0.27 0.06 0.20 0.31 0.26 0.30 62.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.64 4.88 11.36 8.43 6.86 4.21 -10.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 11/06/20 -
Price 0.375 0.39 0.41 0.585 0.625 0.54 0.495 -
P/RPS 11.64 20.69 59.35 16.79 24.78 35.86 49.35 -61.79%
P/EPS 155.78 366.22 1,089.40 359.27 340.92 439.05 566.46 -57.67%
EY 0.64 0.27 0.09 0.28 0.29 0.23 0.18 132.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.55 3.42 8.36 8.93 7.71 7.07 -38.47%

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