[WIDAD] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 90.68%
YoY- 92.6%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 65,548 14,532 27,074 38,630 51,652 47,492 45,005 28.45%
PBT 6,702 -2,261 163 2,339 3,172 3,743 3,113 66.65%
Tax 1,279 3,724 1,755 893 -1,810 -1,623 -1,535 -
NP 7,981 1,463 1,918 3,232 1,362 2,120 1,578 194.35%
-
NP to SH 7,817 1,299 1,756 3,070 1,610 2,368 1,825 163.51%
-
Tax Rate -19.08% - -1,076.69% -38.18% 57.06% 43.36% 49.31% -
Total Cost 57,567 13,069 25,156 35,398 50,290 45,372 43,427 20.65%
-
Net Worth 120,655 30,774 30,115 30,057 30,359 29,879 28,445 161.80%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 120,655 30,774 30,115 30,057 30,359 29,879 28,445 161.80%
NOSH 2,454,641 138,001 138,001 136,851 137,999 135,813 135,454 588.70%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.18% 10.07% 7.08% 8.37% 2.64% 4.46% 3.51% -
ROE 6.48% 4.22% 5.83% 10.21% 5.30% 7.93% 6.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.30 10.53 19.78 28.27 37.43 34.97 33.23 -78.52%
EPS 0.39 0.94 1.28 2.25 1.17 1.74 1.35 -56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.223 0.22 0.22 0.22 0.22 0.21 -56.20%
Adjusted Per Share Value based on latest NOSH - 136,851
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.14 0.48 0.89 1.26 1.69 1.55 1.47 28.41%
EPS 0.26 0.04 0.06 0.10 0.05 0.08 0.06 165.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0101 0.0099 0.0098 0.0099 0.0098 0.0093 162.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.37 0.305 0.38 0.415 0.39 0.375 0.255 -
P/RPS 11.20 2.90 1.92 1.47 1.04 1.07 0.77 494.90%
P/EPS 93.93 32.40 29.62 18.47 33.43 21.51 18.93 190.63%
EY 1.06 3.09 3.38 5.41 2.99 4.65 5.28 -65.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.09 1.37 1.73 1.89 1.77 1.70 1.21 193.40%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 29/08/18 30/05/18 27/02/18 28/11/17 29/08/17 29/05/17 -
Price 0.31 0.23 0.30 0.335 0.37 0.325 0.25 -
P/RPS 9.39 2.18 1.52 1.18 0.99 0.93 0.75 438.35%
P/EPS 78.70 24.43 23.39 14.91 31.71 18.64 18.56 161.74%
EY 1.27 4.09 4.28 6.71 3.15 5.36 5.39 -61.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 1.03 1.36 1.52 1.68 1.48 1.19 163.61%

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