[WIDAD] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -51.42%
YoY- 283.01%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 51,652 47,492 45,005 42,748 40,740 39,490 38,519 21.58%
PBT 3,172 3,743 3,113 2,771 6,669 5,195 3,055 2.53%
Tax -1,810 -1,623 -1,535 -1,424 -1,024 -905 -864 63.64%
NP 1,362 2,120 1,578 1,347 5,645 4,290 2,191 -27.14%
-
NP to SH 1,610 2,368 1,825 1,594 3,281 1,919 -148 -
-
Tax Rate 57.06% 43.36% 49.31% 51.39% 15.35% 17.42% 28.28% -
Total Cost 50,290 45,372 43,427 41,401 35,095 35,200 36,328 24.18%
-
Net Worth 30,359 29,879 28,445 27,140 27,183 24,451 24,355 15.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 30,359 29,879 28,445 27,140 27,183 24,451 24,355 15.80%
NOSH 137,999 135,813 135,454 135,701 135,915 135,842 135,306 1.32%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.64% 4.46% 3.51% 3.15% 13.86% 10.86% 5.69% -
ROE 5.30% 7.93% 6.42% 5.87% 12.07% 7.85% -0.61% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 37.43 34.97 33.23 31.50 29.97 29.07 28.47 19.99%
EPS 1.17 1.74 1.35 1.17 2.41 1.41 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.20 0.20 0.18 0.18 14.30%
Adjusted Per Share Value based on latest NOSH - 135,701
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 1.69 1.55 1.47 1.40 1.33 1.29 1.26 21.59%
EPS 0.05 0.08 0.06 0.05 0.11 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0098 0.0093 0.0089 0.0089 0.008 0.008 15.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.39 0.375 0.255 0.235 0.19 0.17 0.145 -
P/RPS 1.04 1.07 0.77 0.75 0.63 0.58 0.51 60.73%
P/EPS 33.43 21.51 18.93 20.01 7.87 12.03 -132.56 -
EY 2.99 4.65 5.28 5.00 12.71 8.31 -0.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.70 1.21 1.18 0.95 0.94 0.81 68.31%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 29/05/17 28/02/17 30/11/16 29/08/16 30/05/16 -
Price 0.37 0.325 0.25 0.225 0.22 0.18 0.175 -
P/RPS 0.99 0.93 0.75 0.71 0.73 0.62 0.61 38.06%
P/EPS 31.71 18.64 18.56 19.15 9.11 12.74 -159.99 -
EY 3.15 5.36 5.39 5.22 10.97 7.85 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.48 1.19 1.13 1.10 1.00 0.97 44.17%

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