[WIDAD] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 49.06%
YoY- -75.15%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 150,258 128,365 82,560 61,907 118,161 182,488 38,630 25.39%
PBT -4,371 16,396 11,336 6,833 25,214 21,682 4,107 -
Tax -2,304 -3,494 -5,167 -2,333 -7,108 -7,105 -1,256 10.63%
NP -6,675 12,902 6,169 4,500 18,106 14,577 2,851 -
-
NP to SH -6,675 12,819 6,169 4,500 18,106 14,577 2,853 -
-
Tax Rate - 21.31% 45.58% 34.14% 28.19% 32.77% 30.58% -
Total Cost 156,933 115,463 76,391 57,407 100,055 167,911 35,779 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 -1.43% 3.58% 2.19% 2.62% 10.54% 12.08% 9.55% -
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 5.15 4.66 3.22 2.52 4.81 9.20 28.43 -24.76%
EPS -0.23 0.47 0.24 0.18 0.74 0.73 2.10 -
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 - 2,454,641
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.85 4.15 2.67 2.00 3.82 5.89 1.25 25.34%
EPS -0.22 0.41 0.20 0.15 0.58 0.47 0.09 -
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 9.91 7.72 12.11 23.39 5.71 4.02 1.37 39.04%
P/EPS -223.08 77.30 162.01 321.83 37.28 50.37 18.57 -
EY -0.45 1.29 0.62 0.31 2.68 1.99 5.38 -
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 9.04 9.01 11.64 24.78 10.80 3.37 1.30 38.13%
P/EPS -203.40 90.18 155.78 340.92 70.50 42.20 17.62 -
EY -0.49 1.11 0.64 0.29 1.42 2.37 5.68 -
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