[WIDAD] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -228.81%
YoY- -379.95%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 68,835 101,001 0 13,022 11,014 7,913 12,038 33.70%
PBT 5,320 6,888 -1,768 -935 2,963 -3,180 347 57.58%
Tax -11,425 -2,153 2,149 -554 -154 -126 -228 91.95%
NP -6,105 4,735 381 -1,489 2,809 -3,306 119 -
-
NP to SH -6,105 4,735 217 -1,243 444 -2,553 837 -
-
Tax Rate 214.76% 31.26% - - 5.20% - 65.71% -
Total Cost 74,940 96,266 -381 14,511 8,205 11,219 11,919 35.83%
-
Net Worth 171,824 126,178 30,057 27,140 25,563 21,292 20,327 42.70%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 171,824 126,178 30,057 27,140 25,563 21,292 20,327 42.70%
NOSH 2,454,641 2,454,641 136,851 135,701 134,545 125,252 119,571 65.43%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -8.87% 4.69% 0.00% -11.43% 25.50% -41.78% 0.99% -
ROE -3.55% 3.75% 0.72% -4.58% 1.74% -11.99% 4.12% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.80 4.80 0.00 9.60 8.19 6.32 10.07 -19.20%
EPS -0.25 0.23 0.16 -0.92 0.33 -2.04 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.06 0.22 0.20 0.19 0.17 0.17 -13.74%
Adjusted Per Share Value based on latest NOSH - 135,701
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.25 3.30 0.00 0.43 0.36 0.26 0.39 33.90%
EPS -0.20 0.15 0.01 -0.04 0.01 -0.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0413 0.0098 0.0089 0.0084 0.007 0.0066 42.87%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.565 0.25 0.415 0.235 0.16 0.31 0.22 -
P/RPS 20.15 5.21 0.00 0.00 1.95 4.91 2.19 44.73%
P/EPS -227.17 111.03 261.29 -25.66 48.48 -15.21 31.43 -
EY -0.44 0.90 0.38 -3.90 2.06 -6.58 3.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.07 4.17 1.89 1.18 0.84 1.82 1.29 35.72%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 27/02/19 27/02/18 28/02/17 29/02/16 17/02/15 27/02/14 -
Price 0.525 0.35 0.335 0.225 0.15 0.35 0.25 -
P/RPS 18.72 7.29 0.00 0.00 1.83 5.54 2.48 40.03%
P/EPS -211.09 155.45 210.92 -24.56 45.45 -17.17 35.71 -
EY -0.47 0.64 0.47 -4.07 2.20 -5.82 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 5.83 1.52 1.13 0.79 2.06 1.47 31.19%

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