[WIDAD] QoQ TTM 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- 52.66%
YoY- 453.83%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 140,972 122,566 87,742 106,503 97,195 78,447 85,851 39.31%
PBT 82,123 75,743 68,050 9,428 5,355 3,308 4,926 555.97%
Tax -238 518 2,742 -3,749 -1,635 -503 -914 -59.32%
NP 81,885 76,261 70,792 5,679 3,720 2,805 4,012 650.97%
-
NP to SH 81,885 76,178 70,792 5,679 3,720 2,805 4,012 650.97%
-
Tax Rate 0.29% -0.68% -4.03% 39.76% 30.53% 15.21% 18.55% -
Total Cost 59,087 46,305 16,950 100,824 93,475 75,642 81,839 -19.56%
-
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 58.09% 62.22% 80.68% 5.33% 3.83% 3.58% 4.67% -
ROE 22.88% 21.29% 20.16% 2.01% 1.32% 0.94% 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 5.12 4.45 3.25 4.16 3.79 3.15 3.48 29.44%
EPS 2.97 2.77 2.62 0.22 0.15 0.11 0.16 604.82%
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 4.61 4.01 2.87 3.48 3.18 2.57 2.81 39.22%
EPS 2.68 2.49 2.32 0.19 0.12 0.09 0.13 656.02%
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 7.13 8.20 11.24 9.38 10.55 18.59 22.82 -54.05%
P/EPS 12.27 13.19 13.93 175.99 275.55 519.79 488.24 -91.47%
EY 8.15 7.58 7.18 0.57 0.36 0.19 0.20 1092.25%
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 6.93 8.08 10.16 9.02 10.28 13.03 16.79 -44.65%
P/EPS 11.93 13.01 12.59 169.22 268.66 364.30 359.27 -89.73%
EY 8.38 7.69 7.94 0.59 0.37 0.27 0.28 869.97%
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