[WIDAD] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 77.48%
YoY- 77.45%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 166,549 38,630 42,748 36,755 38,537 36,035 24,387 37.72%
PBT 15,358 2,339 2,771 2,205 -4,282 1,363 994 57.78%
Tax -3,023 893 -1,424 -894 -895 -1,054 -722 26.94%
NP 12,335 3,232 1,347 1,311 -5,177 309 272 88.78%
-
NP to SH 12,335 3,070 1,594 -871 -3,862 1,226 279 87.98%
-
Tax Rate 19.68% -38.18% 51.39% 40.54% - 77.33% 72.64% -
Total Cost 154,214 35,398 41,401 35,444 43,714 35,726 24,115 36.22%
-
Net Worth 126,178 30,057 27,140 25,563 21,292 20,327 18,000 38.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 126,178 30,057 27,140 25,563 21,292 20,327 18,000 38.32%
NOSH 2,454,641 136,851 135,701 134,545 125,252 119,571 120,000 65.33%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.41% 8.37% 3.15% 3.57% -13.43% 0.86% 1.12% -
ROE 9.78% 10.21% 5.87% -3.41% -18.14% 6.03% 1.55% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 7.92 28.27 31.50 27.32 30.77 30.14 20.32 -14.52%
EPS 0.59 2.25 1.17 -0.65 -3.08 1.03 0.23 16.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.20 0.19 0.17 0.17 0.15 -14.15%
Adjusted Per Share Value based on latest NOSH - 134,545
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 5.38 1.25 1.38 1.19 1.24 1.16 0.79 37.65%
EPS 0.40 0.10 0.05 -0.03 -0.12 0.04 0.01 84.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0097 0.0088 0.0083 0.0069 0.0066 0.0058 38.34%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.25 0.415 0.235 0.16 0.31 0.22 0.17 -
P/RPS 3.16 1.47 0.75 0.59 1.01 0.73 0.84 24.69%
P/EPS 42.62 18.47 20.01 -24.72 -10.05 21.46 73.12 -8.59%
EY 2.35 5.41 5.00 -4.05 -9.95 4.66 1.37 9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 1.89 1.18 0.84 1.82 1.29 1.13 24.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 -
Price 0.35 0.335 0.225 0.15 0.35 0.25 0.14 -
P/RPS 4.42 1.18 0.71 0.55 1.14 0.83 0.69 36.25%
P/EPS 59.67 14.91 19.15 -23.17 -11.35 24.38 60.22 -0.15%
EY 1.68 6.71 5.22 -4.32 -8.81 4.10 1.66 0.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 1.52 1.13 0.79 2.06 1.47 0.93 35.76%

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