[WIDAD] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -32.01%
YoY- -50.93%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 14,532 27,074 38,630 51,652 47,492 45,005 42,748 -51.38%
PBT -2,261 163 2,339 3,172 3,743 3,113 2,771 -
Tax 3,724 1,755 893 -1,810 -1,623 -1,535 -1,424 -
NP 1,463 1,918 3,232 1,362 2,120 1,578 1,347 5.67%
-
NP to SH 1,299 1,756 3,070 1,610 2,368 1,825 1,594 -12.78%
-
Tax Rate - -1,076.69% -38.18% 57.06% 43.36% 49.31% 51.39% -
Total Cost 13,069 25,156 35,398 50,290 45,372 43,427 41,401 -53.73%
-
Net Worth 30,774 30,115 30,057 30,359 29,879 28,445 27,140 8.76%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 30,774 30,115 30,057 30,359 29,879 28,445 27,140 8.76%
NOSH 138,001 138,001 136,851 137,999 135,813 135,454 135,701 1.12%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.07% 7.08% 8.37% 2.64% 4.46% 3.51% 3.15% -
ROE 4.22% 5.83% 10.21% 5.30% 7.93% 6.42% 5.87% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.53 19.78 28.27 37.43 34.97 33.23 31.50 -51.93%
EPS 0.94 1.28 2.25 1.17 1.74 1.35 1.17 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.223 0.22 0.22 0.22 0.22 0.21 0.20 7.54%
Adjusted Per Share Value based on latest NOSH - 137,999
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 0.47 0.87 1.25 1.67 1.53 1.45 1.38 -51.32%
EPS 0.04 0.06 0.10 0.05 0.08 0.06 0.05 -13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0097 0.0097 0.0098 0.0096 0.0092 0.0088 8.19%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.305 0.38 0.415 0.39 0.375 0.255 0.235 -
P/RPS 2.90 1.92 1.47 1.04 1.07 0.77 0.75 146.96%
P/EPS 32.40 29.62 18.47 33.43 21.51 18.93 20.01 38.01%
EY 3.09 3.38 5.41 2.99 4.65 5.28 5.00 -27.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.73 1.89 1.77 1.70 1.21 1.18 10.49%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 28/02/17 -
Price 0.23 0.30 0.335 0.37 0.325 0.25 0.225 -
P/RPS 2.18 1.52 1.18 0.99 0.93 0.75 0.71 111.68%
P/EPS 24.43 23.39 14.91 31.71 18.64 18.56 19.15 17.67%
EY 4.09 4.28 6.71 3.15 5.36 5.39 5.22 -15.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.36 1.52 1.68 1.48 1.19 1.13 -6.00%

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