[WIDAD] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 51.55%
YoY- 315.74%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 118,161 182,488 38,630 29,726 25,741 30,624 23,998 30.41%
PBT 25,214 21,682 4,107 3,706 -758 -1,102 1,016 70.74%
Tax -7,108 -7,105 -1,256 -870 -740 -769 -826 43.12%
NP 18,106 14,577 2,851 2,836 -1,498 -1,871 190 113.64%
-
NP to SH 18,106 14,577 2,853 2,837 -1,315 -1,308 389 89.60%
-
Tax Rate 28.19% 32.77% 30.58% 23.48% - - 81.30% -
Total Cost 100,055 167,911 35,779 26,890 27,239 32,495 23,808 27.01%
-
Net Worth 171,824 120,655 29,888 27,148 26,836 22,211 19,449 43.75%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 171,824 120,655 29,888 27,148 26,836 22,211 19,449 43.75%
NOSH 2,454,641 2,454,641 135,857 135,741 134,183 123,396 121,562 64.98%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.32% 7.99% 7.38% 9.54% -5.82% -6.11% 0.79% -
ROE 10.54% 12.08% 9.55% 10.45% -4.90% -5.89% 2.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 4.81 9.20 28.43 21.90 19.18 24.82 19.74 -20.96%
EPS 0.74 0.73 2.10 2.09 -0.98 -1.06 0.32 14.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0608 0.22 0.20 0.20 0.18 0.16 -12.86%
Adjusted Per Share Value based on latest NOSH - 135,915
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.87 5.97 1.26 0.97 0.84 1.00 0.78 30.58%
EPS 0.59 0.48 0.09 0.09 -0.04 -0.04 0.01 97.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0395 0.0098 0.0089 0.0088 0.0073 0.0064 43.61%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.275 0.37 0.39 0.19 0.155 0.485 0.245 -
P/RPS 5.71 4.02 1.37 0.87 0.81 1.95 1.24 28.96%
P/EPS 37.28 50.37 18.57 9.09 -15.82 -45.75 76.56 -11.29%
EY 2.68 1.99 5.38 11.00 -6.32 -2.19 1.31 12.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 6.09 1.77 0.95 0.78 2.69 1.53 17.01%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 27/11/13 -
Price 0.52 0.31 0.37 0.22 0.165 0.435 0.215 -
P/RPS 10.80 3.37 1.30 1.00 0.86 1.75 1.09 46.52%
P/EPS 70.50 42.20 17.62 10.53 -16.84 -41.04 67.19 0.80%
EY 1.42 2.37 5.68 9.50 -5.94 -2.44 1.49 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.43 5.10 1.68 1.10 0.83 2.42 1.34 33.02%

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