[WIDAD] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -33.13%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 110,080 96,612 68,868 85,851 82,542 73,922 98,484 7.69%
PBT 15,114 9,864 6,192 4,926 9,110 9,004 12,664 12.50%
Tax -6,889 -4,406 -2,436 -914 -3,110 -2,966 -4,084 41.65%
NP 8,225 5,458 3,756 4,012 6,000 6,038 8,580 -2.77%
-
NP to SH 8,225 5,458 3,752 4,012 6,000 6,038 8,580 -2.77%
-
Tax Rate 45.58% 44.67% 39.34% 18.55% 34.14% 32.94% 32.25% -
Total Cost 101,854 91,154 65,112 81,839 76,542 67,884 89,904 8.66%
-
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
NOSH 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 2,454,641 7.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.47% 5.65% 5.45% 4.67% 7.27% 8.17% 8.71% -
ROE 2.92% 1.94% 1.25% 2.33% 3.49% 3.51% 4.99% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.30 3.77 2.76 3.48 3.36 3.01 4.01 4.76%
EPS 0.32 0.22 0.16 0.16 0.24 0.24 0.36 -7.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.07 0.07 0.07 0.07 35.12%
Adjusted Per Share Value based on latest NOSH - 2,489,235
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.56 3.12 2.22 2.77 2.67 2.39 3.18 7.80%
EPS 0.27 0.18 0.12 0.13 0.19 0.19 0.28 -2.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.091 0.0966 0.0557 0.0555 0.0555 0.0555 39.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.39 0.40 0.585 0.795 0.59 0.48 0.295 -
P/RPS 9.08 10.61 21.17 22.82 17.55 15.94 7.35 15.11%
P/EPS 121.50 187.81 388.60 488.24 241.37 195.14 84.40 27.46%
EY 0.82 0.53 0.26 0.20 0.41 0.51 1.18 -21.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.64 4.88 11.36 8.43 6.86 4.21 -10.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 11/06/20 -
Price 0.375 0.39 0.41 0.585 0.625 0.54 0.495 -
P/RPS 8.73 10.34 14.84 16.79 18.59 17.93 12.34 -20.58%
P/EPS 116.83 183.11 272.35 359.27 255.69 219.53 141.61 -12.02%
EY 0.86 0.55 0.37 0.28 0.39 0.46 0.71 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.55 3.42 8.36 8.93 7.71 7.07 -38.47%

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