[WIDAD] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 50.7%
YoY- 37.09%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 200,344 171,153 110,080 82,542 157,548 243,317 51,506 25.39%
PBT -5,828 21,861 15,114 9,110 33,618 28,909 5,476 -
Tax -3,072 -4,658 -6,889 -3,110 -9,477 -9,473 -1,674 10.64%
NP -8,900 17,202 8,225 6,000 24,141 19,436 3,801 -
-
NP to SH -8,900 17,092 8,225 6,000 24,141 19,436 3,804 -
-
Tax Rate - 21.31% 45.58% 34.14% 28.19% 32.77% 30.57% -
Total Cost 209,244 153,950 101,854 76,542 133,406 223,881 47,705 27.92%
-
Net Worth 467,165 357,825 281,887 171,824 171,824 120,655 29,888 58.09%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 467,165 357,825 281,887 171,824 171,824 120,655 29,888 58.09%
NOSH 3,096,453 2,752,500 2,736,500 2,454,641 2,454,641 2,454,641 135,857 68.34%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -4.44% 10.05% 7.47% 7.27% 15.32% 7.99% 7.38% -
ROE -1.91% 4.78% 2.92% 3.49% 14.05% 16.11% 12.73% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.86 6.22 4.30 3.36 6.42 12.26 37.91 -24.78%
EPS -0.31 0.63 0.32 0.24 0.99 0.97 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.13 0.11 0.07 0.07 0.0608 0.22 -5.16%
Adjusted Per Share Value based on latest NOSH - 2,736,500
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.47 5.53 3.56 2.67 5.09 7.86 1.66 25.43%
EPS -0.29 0.55 0.27 0.19 0.78 0.63 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1156 0.091 0.0555 0.0555 0.039 0.0097 57.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.51 0.36 0.39 0.59 0.275 0.37 0.39 -
P/RPS 7.43 5.79 9.08 17.55 4.28 3.02 1.03 38.98%
P/EPS -167.31 57.97 121.50 241.37 27.96 37.78 13.93 -
EY -0.60 1.72 0.82 0.41 3.58 2.65 7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.77 3.55 8.43 3.93 6.09 1.77 10.31%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 30/11/22 29/11/21 30/11/20 29/11/19 29/11/18 28/11/17 -
Price 0.465 0.42 0.375 0.625 0.52 0.31 0.37 -
P/RPS 6.78 6.75 8.73 18.59 8.10 2.53 0.98 38.01%
P/EPS -152.55 67.64 116.83 255.69 52.87 31.65 13.21 -
EY -0.66 1.48 0.86 0.39 1.89 3.16 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.23 3.41 8.93 7.43 5.10 1.68 9.58%

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