[WIDAD] YoY TTM 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- 70.97%
YoY- 184.82%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 219,162 65,548 51,652 40,740 33,654 42,662 29,426 39.72%
PBT 32,102 6,702 3,172 6,669 -3,938 -755 832 83.77%
Tax -9,261 1,279 -1,810 -1,024 -866 -997 -931 46.62%
NP 22,841 7,981 1,362 5,645 -4,804 -1,752 -99 -
-
NP to SH 22,841 7,817 1,610 3,281 -3,868 -472 125 138.11%
-
Tax Rate 28.85% -19.08% 57.06% 15.35% - - 111.90% -
Total Cost 196,321 57,567 50,290 35,095 38,458 44,414 29,525 37.10%
-
Net Worth 171,824 120,655 30,359 27,183 27,379 21,989 19,090 44.20%
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 30,359 27,183 27,379 21,989 19,090 44.20%
NOSH 2,454,641 2,454,641 137,999 135,915 136,896 122,166 119,318 65.49%
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 10.42% 12.18% 2.64% 13.86% -14.27% -4.11% -0.34% -
ROE 13.29% 6.48% 5.30% 12.07% -14.13% -2.15% 0.65% -
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 8.93 3.30 37.43 29.97 24.58 34.92 24.66 -15.56%
EPS 0.93 0.39 1.17 2.41 -2.83 -0.39 0.10 44.99%
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 7.17 2.14 1.69 1.33 1.10 1.40 0.96 39.78%
EPS 0.75 0.26 0.05 0.11 -0.13 -0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0395 0.0099 0.0089 0.009 0.0072 0.0062 44.37%
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 3.08 11.20 1.04 0.63 0.63 1.39 0.99 20.81%
P/EPS 29.55 93.93 33.43 7.87 -5.49 -125.53 233.86 -29.15%
EY 3.38 1.06 2.99 12.71 -18.23 -0.80 0.43 40.98%
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 5.82 9.39 0.99 0.73 0.67 1.25 0.87 37.24%
P/EPS 55.88 78.70 31.71 9.11 -5.84 -112.59 205.23 -19.48%
EY 1.79 1.27 3.15 10.97 -17.12 -0.89 0.49 24.08%
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