[WIDAD] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 83.01%
YoY- 96.73%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 42,748 40,740 39,490 38,519 36,755 33,654 33,515 17.52%
PBT 2,771 6,669 5,195 3,055 2,205 -3,938 -4,554 -
Tax -1,424 -1,024 -905 -864 -894 -866 -787 48.22%
NP 1,347 5,645 4,290 2,191 1,311 -4,804 -5,341 -
-
NP to SH 1,594 3,281 1,919 -148 -871 -3,868 -4,204 -
-
Tax Rate 51.39% 15.35% 17.42% 28.28% 40.54% - - -
Total Cost 41,401 35,095 35,200 36,328 35,444 38,458 38,856 4.30%
-
Net Worth 27,140 27,183 24,451 24,355 25,563 27,379 24,514 6.98%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 27,140 27,183 24,451 24,355 25,563 27,379 24,514 6.98%
NOSH 135,701 135,915 135,842 135,306 134,545 136,896 136,190 -0.23%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.15% 13.86% 10.86% 5.69% 3.57% -14.27% -15.94% -
ROE 5.87% 12.07% 7.85% -0.61% -3.41% -14.13% -17.15% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.50 29.97 29.07 28.47 27.32 24.58 24.61 17.79%
EPS 1.17 2.41 1.41 -0.11 -0.65 -2.83 -3.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.18 0.18 0.19 0.20 0.18 7.24%
Adjusted Per Share Value based on latest NOSH - 135,306
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.40 1.33 1.29 1.26 1.20 1.10 1.10 17.35%
EPS 0.05 0.11 0.06 0.00 -0.03 -0.13 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0089 0.008 0.008 0.0084 0.009 0.008 7.33%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.235 0.19 0.17 0.145 0.16 0.155 0.23 -
P/RPS 0.75 0.63 0.58 0.51 0.59 0.63 0.93 -13.30%
P/EPS 20.01 7.87 12.03 -132.56 -24.72 -5.49 -7.45 -
EY 5.00 12.71 8.31 -0.75 -4.05 -18.23 -13.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.95 0.94 0.81 0.84 0.78 1.28 -5.25%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.225 0.22 0.18 0.175 0.15 0.165 0.125 -
P/RPS 0.71 0.73 0.62 0.61 0.55 0.67 0.51 24.55%
P/EPS 19.15 9.11 12.74 -159.99 -23.17 -5.84 -4.05 -
EY 5.22 10.97 7.85 -0.63 -4.32 -17.12 -24.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.10 1.00 0.97 0.79 0.83 0.69 38.73%

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