[WIDAD] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 32.62%
YoY- -0.64%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 122,566 87,742 106,503 97,195 78,447 85,851 130,742 -4.21%
PBT 75,743 68,050 9,428 5,355 3,308 4,926 12,153 239.04%
Tax 518 2,742 -3,749 -1,635 -503 -914 -13,758 -
NP 76,261 70,792 5,679 3,720 2,805 4,012 -1,605 -
-
NP to SH 76,178 70,792 5,679 3,720 2,805 4,012 -1,605 -
-
Tax Rate -0.68% -4.03% 39.76% 30.53% 15.21% 18.55% 113.21% -
Total Cost 46,305 16,950 100,824 93,475 75,642 81,839 132,347 -50.37%
-
Net Worth 357,825 351,129 281,887 281,887 299,081 172,476 171,824 63.14%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 357,825 351,129 281,887 281,887 299,081 172,476 171,824 63.14%
NOSH 2,752,500 2,752,500 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 7.94%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 62.22% 80.68% 5.33% 3.83% 3.58% 4.67% -1.23% -
ROE 21.29% 20.16% 2.01% 1.32% 0.94% 2.33% -0.93% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.45 3.25 4.16 3.79 3.15 3.48 5.33 -11.34%
EPS 2.77 2.62 0.22 0.15 0.11 0.16 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.11 0.11 0.12 0.07 0.07 51.14%
Adjusted Per Share Value based on latest NOSH - 2,736,500
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.01 2.87 3.48 3.18 2.57 2.81 4.28 -4.25%
EPS 2.49 2.32 0.19 0.12 0.09 0.13 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1149 0.0922 0.0922 0.0978 0.0564 0.0562 63.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.365 0.365 0.39 0.40 0.585 0.795 0.59 -
P/RPS 8.20 11.24 9.38 10.55 18.59 22.82 11.08 -18.19%
P/EPS 13.19 13.93 175.99 275.55 519.79 488.24 -902.33 -
EY 7.58 7.18 0.57 0.36 0.19 0.20 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.81 3.55 3.64 4.88 11.36 8.43 -51.95%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 -
Price 0.36 0.33 0.375 0.39 0.41 0.585 0.625 -
P/RPS 8.08 10.16 9.02 10.28 13.03 16.79 11.73 -22.02%
P/EPS 13.01 12.59 169.22 268.66 364.30 359.27 -955.86 -
EY 7.69 7.94 0.59 0.37 0.27 0.28 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.54 3.41 3.55 3.42 8.36 8.93 -54.20%

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