[WIDAD] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 0.46%
YoY- 192.2%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 133,548 106,503 130,742 219,162 65,548 51,652 40,740 21.87%
PBT 73,110 9,428 12,153 32,102 6,702 3,172 6,669 49.01%
Tax 4,416 -3,749 -13,758 -9,261 1,279 -1,810 -1,024 -
NP 77,526 5,679 -1,605 22,841 7,981 1,362 5,645 54.71%
-
NP to SH 77,526 5,679 -1,605 22,841 7,817 1,610 3,281 69.35%
-
Tax Rate -6.04% 39.76% 113.21% 28.85% -19.08% 57.06% 15.35% -
Total Cost 56,022 100,824 132,347 196,321 57,567 50,290 35,095 8.10%
-
Net Worth 357,825 281,887 171,824 171,824 120,655 30,359 27,183 53.63%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 357,825 281,887 171,824 171,824 120,655 30,359 27,183 53.63%
NOSH 2,752,500 2,736,500 2,454,641 2,454,641 2,454,641 137,999 135,915 65.06%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 58.05% 5.33% -1.23% 10.42% 12.18% 2.64% 13.86% -
ROE 21.67% 2.01% -0.93% 13.29% 6.48% 5.30% 12.07% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.85 4.16 5.33 8.93 3.30 37.43 29.97 -26.16%
EPS 2.82 0.22 -0.07 0.93 0.39 1.17 2.41 2.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.07 0.07 0.0608 0.22 0.20 -6.92%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.37 3.48 4.28 7.17 2.14 1.69 1.33 21.91%
EPS 2.54 0.19 -0.05 0.75 0.26 0.05 0.11 68.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.0922 0.0562 0.0562 0.0395 0.0099 0.0089 53.59%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.36 0.39 0.59 0.275 0.37 0.39 0.19 -
P/RPS 7.42 9.38 11.08 3.08 11.20 1.04 0.63 50.80%
P/EPS 12.78 175.99 -902.33 29.55 93.93 33.43 7.87 8.41%
EY 7.82 0.57 -0.11 3.38 1.06 2.99 12.71 -7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.55 8.43 3.93 6.09 1.77 0.95 19.51%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 -
Price 0.42 0.375 0.625 0.52 0.31 0.37 0.22 -
P/RPS 8.66 9.02 11.73 5.82 9.39 0.99 0.73 50.99%
P/EPS 14.91 169.22 -955.86 55.88 78.70 31.71 9.11 8.55%
EY 6.71 0.59 -0.10 1.79 1.27 3.15 10.97 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.41 8.93 7.43 5.10 1.68 1.10 19.65%

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