[WIDAD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -51.65%
YoY- -436.25%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 51,506 39,634 34,321 40,832 31,997 25,277 19,949 17.10%
PBT 5,476 4,941 -1,010 -1,469 1,354 1,569 -956 -
Tax -1,674 -1,160 -986 -1,025 -1,101 -821 -1,310 4.16%
NP 3,801 3,781 -1,997 -2,494 253 748 -2,266 -
-
NP to SH 3,804 3,782 -1,753 -1,744 518 724 -2,266 -
-
Tax Rate 30.57% 23.48% - - 81.31% 52.33% - -
Total Cost 47,705 35,853 36,318 43,326 31,744 24,529 22,215 13.57%
-
Net Worth 29,888 27,148 26,836 22,211 19,449 18,100 16,790 10.07%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 29,888 27,148 26,836 22,211 19,449 18,100 16,790 10.07%
NOSH 135,857 135,741 134,183 123,396 121,562 120,666 104,938 4.39%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.38% 9.54% -5.82% -6.11% 0.79% 2.96% -11.36% -
ROE 12.73% 13.93% -6.53% -7.85% 2.67% 4.00% -13.50% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 37.91 29.20 25.58 33.09 26.32 20.95 19.01 12.18%
EPS 2.80 2.79 -1.31 -1.41 0.43 0.60 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.20 0.18 0.16 0.15 0.16 5.44%
Adjusted Per Share Value based on latest NOSH - 122,166
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.66 1.28 1.11 1.32 1.03 0.82 0.64 17.19%
EPS 0.12 0.12 -0.06 -0.06 0.02 0.02 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0088 0.0087 0.0072 0.0063 0.0058 0.0054 10.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.39 0.19 0.155 0.485 0.245 0.14 0.145 -
P/RPS 1.03 0.65 0.61 1.47 0.93 0.67 0.76 5.19%
P/EPS 13.93 6.82 -11.86 -34.32 57.42 23.33 -6.71 -
EY 7.18 14.67 -8.43 -2.91 1.74 4.29 -14.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 0.95 0.78 2.69 1.53 0.93 0.91 11.71%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 30/11/16 30/11/15 24/11/14 27/11/13 22/11/12 18/11/11 -
Price 0.37 0.22 0.165 0.435 0.215 0.14 0.19 -
P/RPS 0.98 0.75 0.65 1.31 0.82 0.67 1.00 -0.33%
P/EPS 13.21 7.89 -12.63 -30.78 50.39 23.33 -8.80 -
EY 7.57 12.67 -7.92 -3.25 1.98 4.29 -11.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.10 0.83 2.42 1.34 0.93 1.19 5.91%

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