[WIDAD] QoQ 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- 92.29%
YoY- 132.28%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
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 49,494 52,041 5,183 34,254 31,088 17,217 23,944 62.48%
PBT 9,763 9,241 56,715 6,404 3,383 1,548 -1,907 -
Tax -2,350 -2,834 7,910 -2,964 -1,594 -610 1,419 -
NP 7,413 6,407 64,625 3,440 1,789 938 -488 -
-
NP to SH 7,496 6,324 64,625 3,440 1,789 938 -488 -
-
Tax Rate 24.07% 30.67% -13.95% 46.28% 47.12% 39.41% - -
Total Cost 42,081 45,634 -59,442 30,814 29,299 16,279 24,432 43.83%
-
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 14.98% 12.31% 1,246.86% 10.04% 5.75% 5.45% -2.04% -
ROE 2.09% 1.77% 18.40% 1.22% 0.63% 0.31% -0.28% -
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 1.80 1.89 0.19 1.34 1.21 0.69 0.97 51.17%
EPS 0.27 0.23 2.39 0.13 0.07 0.04 -0.02 -
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 1.62 1.70 0.17 1.12 1.02 0.56 0.78 63.00%
EPS 0.25 0.21 2.11 0.11 0.06 0.03 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.117 0.1149 0.0922 0.0922 0.0978 0.0564 62.87%
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 20.30 19.31 190.21 29.18 32.97 84.68 81.81 -60.61%
P/EPS 134.03 158.87 15.26 290.53 572.97 1,554.39 -4,014.01 -
EY 0.75 0.63 6.56 0.34 0.17 0.06 -0.02 -
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 19.74 19.04 171.97 28.05 32.15 59.35 60.20 -52.54%
P/EPS 130.35 156.69 13.79 279.35 558.65 1,089.40 -2,953.71 -
EY 0.77 0.64 7.25 0.36 0.18 0.09 -0.03 -
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