[WIDAD] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -142.87%
YoY- -107.03%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 97,195 78,447 85,851 130,742 146,132 166,260 186,996 -35.37%
PBT 5,355 3,308 4,926 12,153 20,111 25,193 30,534 -68.70%
Tax -1,635 -503 -914 -13,758 -16,367 -17,257 -18,533 -80.21%
NP 3,720 2,805 4,012 -1,605 3,744 7,936 12,001 -54.23%
-
NP to SH 3,720 2,805 4,012 -1,605 3,744 7,936 12,001 -54.23%
-
Tax Rate 30.53% 15.21% 18.55% 113.21% 81.38% 68.50% 60.70% -
Total Cost 93,475 75,642 81,839 132,347 142,388 158,324 174,995 -34.19%
-
Net Worth 281,887 299,081 172,476 171,824 171,824 171,824 171,824 39.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 281,887 299,081 172,476 171,824 171,824 171,824 171,824 39.14%
NOSH 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 2,454,641 2,454,641 7.52%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.83% 3.58% 4.67% -1.23% 2.56% 4.77% 6.42% -
ROE 1.32% 0.94% 2.33% -0.93% 2.18% 4.62% 6.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.79 3.15 3.48 5.33 5.95 6.77 7.62 -37.25%
EPS 0.15 0.11 0.16 -0.07 0.15 0.32 0.49 -54.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.12 0.07 0.07 0.07 0.07 0.07 35.20%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.14 2.53 2.77 4.22 4.72 5.37 6.04 -35.37%
EPS 0.12 0.09 0.13 -0.05 0.12 0.26 0.39 -54.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0966 0.0557 0.0555 0.0555 0.0555 0.0555 39.09%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.40 0.585 0.795 0.59 0.48 0.295 0.565 -
P/RPS 10.55 18.59 22.82 11.08 8.06 4.36 7.42 26.47%
P/EPS 275.55 519.79 488.24 -902.33 314.70 91.24 115.56 78.57%
EY 0.36 0.19 0.20 -0.11 0.32 1.10 0.87 -44.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 4.88 11.36 8.43 6.86 4.21 8.07 -41.21%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 11/06/20 25/02/20 -
Price 0.39 0.41 0.585 0.625 0.54 0.495 0.525 -
P/RPS 10.28 13.03 16.79 11.73 9.07 7.31 6.89 30.60%
P/EPS 268.66 364.30 359.27 -955.86 354.03 153.11 107.38 84.40%
EY 0.37 0.27 0.28 -0.10 0.28 0.65 0.93 -45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.42 8.36 8.93 7.71 7.07 7.50 -39.29%

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