[WIDAD] YoY Cumulative 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- -127.48%
YoY- -436.25%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 38,630 29,726 25,741 30,624 23,998 18,958 14,962 17.10%
PBT 4,107 3,706 -758 -1,102 1,016 1,177 -717 -
Tax -1,256 -870 -740 -769 -826 -616 -983 4.16%
NP 2,851 2,836 -1,498 -1,871 190 561 -1,700 -
-
NP to SH 2,853 2,837 -1,315 -1,308 389 543 -1,700 -
-
Tax Rate 30.58% 23.48% - - 81.30% 52.34% - -
Total Cost 35,779 26,890 27,239 32,495 23,808 18,397 16,662 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 9.55% 10.45% -4.90% -5.89% 2.00% 3.00% -10.13% -
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 28.43 21.90 19.18 24.82 19.74 15.71 14.26 12.17%
EPS 2.10 2.09 -0.98 -1.06 0.32 0.45 -1.62 -
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 1.25 0.96 0.83 0.99 0.78 0.61 0.48 17.27%
EPS 0.09 0.09 -0.04 -0.04 0.01 0.02 -0.05 -
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 1.37 0.87 0.81 1.95 1.24 0.89 1.02 5.03%
P/EPS 18.57 9.09 -15.82 -45.75 76.56 31.11 -8.95 -
EY 5.38 11.00 -6.32 -2.19 1.31 3.21 -11.17 -
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 1.30 1.00 0.86 1.75 1.09 0.89 1.33 -0.37%
P/EPS 17.62 10.53 -16.84 -41.04 67.19 31.11 -11.73 -
EY 5.68 9.50 -5.94 -2.44 1.49 3.21 -8.53 -
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