[WIDAD] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 50.32%
YoY- 77.44%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 283,489 0 42,748 36,755 38,537 36,036 24,388 50.48%
PBT 28,570 -4,670 2,771 2,205 -4,282 1,363 993 75.00%
Tax -9,258 7,902 -1,424 -894 -895 -1,054 -721 52.99%
NP 19,312 3,232 1,347 1,311 -5,177 309 272 103.42%
-
NP to SH 19,312 3,070 1,594 -871 -3,861 1,226 314 98.61%
-
Tax Rate 32.40% - 51.39% 40.54% - 77.33% 72.61% -
Total Cost 264,177 -3,232 41,401 35,444 43,714 35,727 24,116 48.99%
-
Net Worth 126,178 30,057 27,140 25,460 21,334 20,433 18,115 38.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 126,178 30,057 27,140 25,460 21,334 20,433 18,115 38.17%
NOSH 2,454,641 136,851 135,701 134,000 125,496 120,196 120,769 65.16%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.81% 0.00% 3.15% 3.57% -13.43% 0.86% 1.12% -
ROE 15.31% 10.21% 5.87% -3.42% -18.10% 6.00% 1.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.48 0.00 31.50 27.43 30.71 29.98 20.19 -6.50%
EPS 0.92 2.26 1.17 -0.65 -3.08 1.02 0.26 23.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.20 0.19 0.17 0.17 0.15 -14.15%
Adjusted Per Share Value based on latest NOSH - 134,545
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.16 0.00 1.38 1.19 1.24 1.16 0.79 50.41%
EPS 0.62 0.10 0.05 -0.03 -0.12 0.04 0.01 98.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0097 0.0088 0.0082 0.0069 0.0066 0.0059 37.95%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.25 0.415 0.235 0.16 0.31 0.22 0.17 -
P/RPS 1.85 0.00 0.00 0.58 1.01 0.73 0.84 14.05%
P/EPS 27.22 18.47 20.01 -24.62 -10.08 21.57 65.38 -13.58%
EY 3.67 5.41 5.00 -4.06 -9.92 4.64 1.53 15.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 1.89 1.18 0.84 1.82 1.29 1.13 24.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 -
Price 0.35 0.335 0.225 0.15 0.35 0.25 0.14 -
P/RPS 2.60 0.00 0.00 0.55 1.14 0.83 0.69 24.73%
P/EPS 38.11 14.91 19.15 -23.08 -11.38 24.51 53.85 -5.59%
EY 2.62 6.71 5.22 -4.33 -8.79 4.08 1.86 5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 1.52 1.13 0.79 2.06 1.47 0.93 35.76%

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