[WIDAD] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1047.58%
YoY- 1664.56%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 128,365 101,535 52,041 87,743 82,560 48,306 17,217 281.17%
PBT 16,396 19,005 9,241 68,051 11,336 4,932 1,548 381.60%
Tax -3,494 -5,184 -2,834 2,743 -5,167 -2,203 -609 220.14%
NP 12,902 13,821 6,407 70,794 6,169 2,729 939 472.75%
-
NP to SH 12,819 13,821 6,324 70,794 6,169 2,729 938 470.70%
-
Tax Rate 21.31% 27.28% 30.67% -4.03% 45.58% 44.67% 39.34% -
Total Cost 115,463 87,714 45,634 16,949 76,391 45,577 16,278 268.73%
-
Net Worth 357,825 357,825 357,825 351,129 281,887 281,887 299,081 12.68%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 357,825 357,825 357,825 351,129 281,887 281,887 299,081 12.68%
NOSH 2,752,500 2,752,500 2,752,500 2,752,500 2,736,500 2,736,500 2,736,500 0.38%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 10.05% 13.61% 12.31% 80.68% 7.47% 5.65% 5.45% -
ROE 3.58% 3.86% 1.77% 20.16% 2.19% 0.97% 0.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.66 3.69 1.89 3.25 3.22 1.89 0.69 256.87%
EPS 0.47 0.50 0.23 2.62 0.24 0.11 0.04 416.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.13 0.13 0.11 0.11 0.12 5.47%
Adjusted Per Share Value based on latest NOSH - 2,752,500
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4.15 3.28 1.68 2.83 2.67 1.56 0.56 279.64%
EPS 0.41 0.45 0.20 2.29 0.20 0.09 0.03 470.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1156 0.1156 0.1134 0.091 0.091 0.0966 12.70%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.36 0.365 0.365 0.365 0.39 0.40 0.585 -
P/RPS 7.72 9.89 19.31 11.24 12.11 21.22 84.68 -79.71%
P/EPS 77.30 72.69 158.87 13.93 162.01 375.61 1,554.39 -86.45%
EY 1.29 1.38 0.63 7.18 0.62 0.27 0.06 671.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 2.81 2.81 2.81 3.55 3.64 4.88 -31.42%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 29/11/21 30/09/21 31/05/21 -
Price 0.42 0.355 0.36 0.33 0.375 0.39 0.41 -
P/RPS 9.01 9.62 19.04 10.16 11.64 20.69 59.35 -71.50%
P/EPS 90.18 70.70 156.69 12.59 155.78 366.22 1,089.40 -80.97%
EY 1.11 1.41 0.64 7.94 0.64 0.27 0.09 432.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.73 2.77 2.54 3.41 3.55 3.42 -3.73%

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