[WIDAD] QoQ Cumulative Quarter 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- 60.57%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 36,961 24,621 186,996 118,161 77,825 45,357 283,489 -74.31%
PBT 4,502 3,166 30,534 25,214 14,925 8,507 28,570 -70.85%
Tax -1,483 -1,021 -18,533 -7,108 -3,649 -2,297 -9,258 -70.53%
NP 3,019 2,145 12,001 18,106 11,276 6,210 19,312 -71.01%
-
NP to SH 3,019 2,145 12,001 18,106 11,276 6,210 19,312 -71.01%
-
Tax Rate 32.94% 32.25% 60.70% 28.19% 24.45% 27.00% 32.40% -
Total Cost 33,942 22,476 174,995 100,055 66,549 39,147 264,177 -74.56%
-
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.17% 8.71% 6.42% 15.32% 14.49% 13.69% 6.81% -
ROE 1.76% 1.25% 6.98% 10.54% 6.56% 3.61% 15.31% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.51 1.00 7.62 4.81 3.17 1.85 13.48 -76.79%
EPS 0.12 0.09 0.49 0.74 0.46 0.25 0.92 -74.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.07 0.06 10.83%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.21 0.81 6.12 3.87 2.55 1.48 9.27 -74.30%
EPS 0.10 0.07 0.39 0.59 0.37 0.20 0.63 -70.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0562 0.0562 0.0562 0.0562 0.0562 0.0413 22.82%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.48 0.295 0.565 0.275 0.24 0.325 0.25 -
P/RPS 31.88 29.41 7.42 5.71 7.57 17.59 1.85 568.32%
P/EPS 390.27 337.58 115.56 37.28 52.24 128.46 27.22 491.13%
EY 0.26 0.30 0.87 2.68 1.91 0.78 3.67 -82.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.86 4.21 8.07 3.93 3.43 4.64 4.17 39.39%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 -
Price 0.54 0.495 0.525 0.52 0.265 0.255 0.35 -
P/RPS 35.86 49.35 6.89 10.80 8.36 13.80 2.60 476.03%
P/EPS 439.05 566.46 107.38 70.50 57.69 100.79 38.11 410.85%
EY 0.23 0.18 0.93 1.42 1.73 0.99 2.62 -80.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.71 7.07 7.50 7.43 3.79 3.64 5.83 20.50%

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