[WIDAD] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 136.38%
YoY- 290.45%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,748 36,755 38,537 36,036 24,388 20,047 12,185 23.24%
PBT 2,771 2,205 -4,282 1,363 993 -1,985 4,145 -6.48%
Tax -1,424 -894 -895 -1,054 -721 -926 -225 35.96%
NP 1,347 1,311 -5,177 309 272 -2,911 3,920 -16.29%
-
NP to SH 1,594 -871 -3,861 1,226 314 -1,981 3,737 -13.22%
-
Tax Rate 51.39% 40.54% - 77.33% 72.61% - 5.43% -
Total Cost 41,401 35,444 43,714 35,727 24,116 22,958 8,265 30.77%
-
Net Worth 27,140 25,460 21,334 20,433 18,115 11,129 11,999 14.55%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,140 25,460 21,334 20,433 18,115 11,129 11,999 14.55%
NOSH 135,701 134,000 125,496 120,196 120,769 74,194 85,711 7.95%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.15% 3.57% -13.43% 0.86% 1.12% -14.52% 32.17% -
ROE 5.87% -3.42% -18.10% 6.00% 1.73% -17.80% 31.14% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.50 27.43 30.71 29.98 20.19 27.02 14.22 14.16%
EPS 1.17 -0.65 -3.08 1.02 0.26 -2.67 4.36 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.17 0.17 0.15 0.15 0.14 6.11%
Adjusted Per Share Value based on latest NOSH - 119,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.38 1.19 1.24 1.16 0.79 0.65 0.39 23.42%
EPS 0.05 -0.03 -0.12 0.04 0.01 -0.06 0.12 -13.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0088 0.0082 0.0069 0.0066 0.0059 0.0036 0.0039 14.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.235 0.16 0.31 0.22 0.17 0.17 0.00 -
P/RPS 0.00 0.58 1.01 0.73 0.84 0.63 0.00 -
P/EPS 20.01 -24.62 -10.08 21.57 65.38 -6.37 0.00 -
EY 5.00 -4.06 -9.92 4.64 1.53 -15.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.84 1.82 1.29 1.13 1.13 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 29/02/12 - -
Price 0.225 0.15 0.35 0.25 0.14 0.17 0.00 -
P/RPS 0.00 0.55 1.14 0.83 0.69 0.63 0.00 -
P/EPS 19.15 -23.08 -11.38 24.51 53.85 -6.37 0.00 -
EY 5.22 -4.33 -8.79 4.08 1.86 -15.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.79 2.06 1.47 0.93 1.13 0.00 -

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