[WIDAD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 501.77%
YoY- 385.53%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 244,374 211,906 166,549 65,548 14,532 27,074 38,630 243.20%
PBT 31,501 24,826 15,358 6,702 -2,261 163 2,339 468.76%
Tax -8,765 -5,861 -3,023 1,279 3,724 1,755 893 -
NP 22,736 18,965 12,335 7,981 1,463 1,918 3,232 268.45%
-
NP to SH 22,736 18,965 12,335 7,817 1,299 1,756 3,070 281.33%
-
Tax Rate 27.82% 23.61% 19.68% -19.08% - -1,076.69% -38.18% -
Total Cost 221,638 192,941 154,214 57,567 13,069 25,156 35,398 240.85%
-
Net Worth 171,824 171,824 126,178 120,655 30,774 30,115 30,057 220.73%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 171,824 171,824 126,178 120,655 30,774 30,115 30,057 220.73%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 138,001 138,001 136,851 588.84%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.30% 8.95% 7.41% 12.18% 10.07% 7.08% 8.37% -
ROE 13.23% 11.04% 9.78% 6.48% 4.22% 5.83% 10.21% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.96 8.63 7.92 3.30 10.53 19.78 28.27 -50.21%
EPS 0.93 0.77 0.59 0.39 0.94 1.28 2.25 -44.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.06 0.0608 0.223 0.22 0.22 -53.49%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.99 6.93 5.45 2.14 0.48 0.89 1.26 243.75%
EPS 0.74 0.62 0.40 0.26 0.04 0.06 0.10 281.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0562 0.0413 0.0395 0.0101 0.0099 0.0098 221.41%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.24 0.325 0.25 0.37 0.305 0.38 0.415 -
P/RPS 2.41 3.76 3.16 11.20 2.90 1.92 1.47 39.16%
P/EPS 25.91 42.06 42.62 93.93 32.40 29.62 18.47 25.39%
EY 3.86 2.38 2.35 1.06 3.09 3.38 5.41 -20.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 4.64 4.17 6.09 1.37 1.73 1.89 48.94%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.265 0.255 0.35 0.31 0.23 0.30 0.335 -
P/RPS 2.66 2.95 4.42 9.39 2.18 1.52 1.18 72.17%
P/EPS 28.61 33.00 59.67 78.70 24.43 23.39 14.91 54.60%
EY 3.50 3.03 1.68 1.27 4.09 4.28 6.71 -35.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.64 5.83 5.10 1.03 1.36 1.52 84.18%

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