[WIDAD] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 77.48%
YoY- 77.45%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 40,740 39,490 38,519 36,755 33,654 33,515 35,570 9.44%
PBT 6,669 5,195 3,055 2,205 -3,938 -4,554 -5,001 -
Tax -1,024 -905 -864 -894 -866 -787 -778 20.04%
NP 5,645 4,290 2,191 1,311 -4,804 -5,341 -5,779 -
-
NP to SH 3,281 1,919 -148 -871 -3,868 -4,204 -4,524 -
-
Tax Rate 15.35% 17.42% 28.28% 40.54% - - - -
Total Cost 35,095 35,200 36,328 35,444 38,458 38,856 41,349 -10.32%
-
Net Worth 27,183 24,451 24,355 25,563 27,379 24,514 21,600 16.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 27,183 24,451 24,355 25,563 27,379 24,514 21,600 16.51%
NOSH 135,915 135,842 135,306 134,545 136,896 136,190 119,999 8.63%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.86% 10.86% 5.69% 3.57% -14.27% -15.94% -16.25% -
ROE 12.07% 7.85% -0.61% -3.41% -14.13% -17.15% -20.94% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 29.97 29.07 28.47 27.32 24.58 24.61 29.64 0.73%
EPS 2.41 1.41 -0.11 -0.65 -2.83 -3.09 -3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.19 0.20 0.18 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 134,545
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.33 1.29 1.26 1.20 1.10 1.10 1.16 9.51%
EPS 0.11 0.06 0.00 -0.03 -0.13 -0.14 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.008 0.008 0.0084 0.009 0.008 0.0071 16.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.19 0.17 0.145 0.16 0.155 0.23 0.395 -
P/RPS 0.63 0.58 0.51 0.59 0.63 0.93 1.33 -39.15%
P/EPS 7.87 12.03 -132.56 -24.72 -5.49 -7.45 -10.48 -
EY 12.71 8.31 -0.75 -4.05 -18.23 -13.42 -9.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.94 0.81 0.84 0.78 1.28 2.19 -42.60%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 28/08/15 12/05/15 -
Price 0.22 0.18 0.175 0.15 0.165 0.125 0.335 -
P/RPS 0.73 0.62 0.61 0.55 0.67 0.51 1.13 -25.21%
P/EPS 9.11 12.74 -159.99 -23.17 -5.84 -4.05 -8.89 -
EY 10.97 7.85 -0.63 -4.32 -17.12 -24.69 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.00 0.97 0.79 0.83 0.69 1.86 -29.47%

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