[WIDAD] QoQ Annualized Quarter 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- 1.03%
YoY- 315.74%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 48,196 46,224 42,748 39,634 38,708 37,196 36,755 19.82%
PBT 6,764 4,860 2,771 4,941 4,820 3,492 2,205 111.26%
Tax -1,476 -1,284 -1,424 -1,160 -1,078 -840 -894 39.73%
NP 5,288 3,576 1,347 3,781 3,742 2,652 1,311 153.60%
-
NP to SH 5,292 3,576 1,594 3,782 3,744 2,652 -871 -
-
Tax Rate 21.82% 26.42% 51.39% 23.48% 22.37% 24.05% 40.54% -
Total Cost 42,908 42,648 41,401 35,853 34,966 34,544 35,444 13.60%
-
Net Worth 29,852 28,445 27,140 27,148 24,417 24,355 25,460 11.20%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 29,852 28,445 27,140 27,148 24,417 24,355 25,460 11.20%
NOSH 135,692 135,454 135,701 135,741 135,652 135,306 134,000 0.84%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.97% 7.74% 3.15% 9.54% 9.67% 7.13% 3.57% -
ROE 17.73% 12.57% 5.87% 13.93% 15.33% 10.89% -3.42% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 35.52 34.13 31.50 29.20 28.53 27.49 27.43 18.82%
EPS 3.90 2.64 1.17 2.79 2.76 1.96 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.20 0.18 0.18 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 135,915
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.58 1.51 1.40 1.30 1.27 1.22 1.20 20.14%
EPS 0.17 0.12 0.05 0.12 0.12 0.09 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0098 0.0093 0.0089 0.0089 0.008 0.008 0.0083 11.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.375 0.255 0.235 0.19 0.17 0.145 0.16 -
P/RPS 1.06 0.00 0.00 0.65 0.60 0.53 0.58 49.53%
P/EPS 9.62 9.66 20.01 6.82 6.16 7.40 -24.62 -
EY 10.40 10.35 5.00 14.67 16.24 13.52 -4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 1.18 0.95 0.94 0.81 0.84 60.06%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 28/02/17 30/11/16 29/08/16 30/05/16 29/02/16 -
Price 0.325 0.25 0.225 0.22 0.18 0.175 0.15 -
P/RPS 0.92 0.00 0.00 0.75 0.63 0.64 0.55 40.95%
P/EPS 8.33 9.47 19.15 7.89 6.52 8.93 -23.08 -
EY 12.00 10.56 5.22 12.67 15.33 11.20 -4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.19 1.13 1.10 1.00 0.97 0.79 52.02%

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