[WIDAD] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 4.5%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 243,317 51,506 39,634 34,321 40,832 31,997 25,277 45.82%
PBT 28,909 5,476 4,941 -1,010 -1,469 1,354 1,569 62.48%
Tax -9,473 -1,674 -1,160 -986 -1,025 -1,101 -821 50.29%
NP 19,436 3,801 3,781 -1,997 -2,494 253 748 72.05%
-
NP to SH 19,436 3,804 3,782 -1,753 -1,744 518 724 72.99%
-
Tax Rate 32.77% 30.57% 23.48% - - 81.31% 52.33% -
Total Cost 223,881 47,705 35,853 36,318 43,326 31,744 24,529 44.53%
-
Net Worth 120,655 29,888 27,148 26,836 22,211 19,449 18,100 37.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 120,655 29,888 27,148 26,836 22,211 19,449 18,100 37.16%
NOSH 2,454,641 135,857 135,741 134,183 123,396 121,562 120,666 65.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.99% 7.38% 9.54% -5.82% -6.11% 0.79% 2.96% -
ROE 16.11% 12.73% 13.93% -6.53% -7.85% 2.67% 4.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.26 37.91 29.20 25.58 33.09 26.32 20.95 -8.53%
EPS 0.97 2.80 2.79 -1.31 -1.41 0.43 0.60 8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.22 0.20 0.20 0.18 0.16 0.15 -13.96%
Adjusted Per Share Value based on latest NOSH - 136,896
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.96 1.68 1.30 1.12 1.34 1.05 0.83 45.73%
EPS 0.64 0.12 0.12 -0.06 -0.06 0.02 0.02 78.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0098 0.0089 0.0088 0.0073 0.0064 0.0059 37.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.37 0.39 0.19 0.155 0.485 0.245 0.14 -
P/RPS 3.02 1.03 0.65 0.61 1.47 0.93 0.67 28.51%
P/EPS 37.78 13.93 6.82 -11.86 -34.32 57.42 23.33 8.36%
EY 2.65 7.18 14.67 -8.43 -2.91 1.74 4.29 -7.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.09 1.77 0.95 0.78 2.69 1.53 0.93 36.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 27/11/13 22/11/12 -
Price 0.31 0.37 0.22 0.165 0.435 0.215 0.14 -
P/RPS 2.53 0.98 0.75 0.65 1.31 0.82 0.67 24.77%
P/EPS 31.65 13.21 7.89 -12.63 -30.78 50.39 23.33 5.21%
EY 3.16 7.57 12.67 -7.92 -3.25 1.98 4.29 -4.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 1.68 1.10 0.83 2.42 1.34 0.93 32.77%

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