[WIDAD] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 50.7%
YoY- 37.09%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 203,070 208,164 87,743 110,080 96,612 68,868 85,851 77.80%
PBT 38,010 36,964 68,051 15,114 9,864 6,192 4,926 291.94%
Tax -10,368 -11,336 2,743 -6,889 -4,406 -2,436 -914 407.10%
NP 27,642 25,628 70,794 8,225 5,458 3,756 4,012 263.36%
-
NP to SH 27,642 25,296 70,794 8,225 5,458 3,752 4,012 263.36%
-
Tax Rate 27.28% 30.67% -4.03% 45.58% 44.67% 39.34% 18.55% -
Total Cost 175,428 182,536 16,949 101,854 91,154 65,112 81,839 66.48%
-
Net Worth 357,825 357,825 351,129 281,887 281,887 299,081 172,476 62.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 357,825 357,825 351,129 281,887 281,887 299,081 172,476 62.88%
NOSH 2,752,500 2,752,500 2,752,500 2,736,500 2,736,500 2,736,500 2,489,235 6.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 13.61% 12.31% 80.68% 7.47% 5.65% 5.45% 4.67% -
ROE 7.73% 7.07% 20.16% 2.92% 1.94% 1.25% 2.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.38 7.56 3.25 4.30 3.77 2.76 3.48 65.29%
EPS 1.00 0.92 2.62 0.32 0.22 0.16 0.16 240.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.11 0.11 0.12 0.07 51.25%
Adjusted Per Share Value based on latest NOSH - 2,736,500
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.56 6.72 2.83 3.56 3.12 2.22 2.77 77.95%
EPS 0.89 0.82 2.29 0.27 0.18 0.12 0.13 261.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1156 0.1134 0.091 0.091 0.0966 0.0557 62.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.365 0.365 0.365 0.39 0.40 0.585 0.795 -
P/RPS 4.95 4.83 11.24 9.08 10.61 21.17 22.82 -63.99%
P/EPS 36.35 39.72 13.93 121.50 187.81 388.60 488.24 -82.38%
EY 2.75 2.52 7.18 0.82 0.53 0.26 0.20 476.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.81 2.81 3.55 3.64 4.88 11.36 -60.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 29/11/21 30/09/21 31/05/21 31/03/21 -
Price 0.355 0.36 0.33 0.375 0.39 0.41 0.585 -
P/RPS 4.81 4.76 10.16 8.73 10.34 14.84 16.79 -56.64%
P/EPS 35.35 39.17 12.59 116.83 183.11 272.35 359.27 -78.77%
EY 2.83 2.55 7.94 0.86 0.55 0.37 0.28 369.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 2.77 2.54 3.41 3.55 3.42 8.36 -52.67%

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