[WIDAD] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 57.8%
YoY- 301.79%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 219,162 244,374 211,906 166,549 65,548 14,532 27,074 302.64%
PBT 32,102 31,501 24,826 15,358 6,702 -2,261 163 3274.17%
Tax -9,261 -8,765 -5,861 -3,023 1,279 3,724 1,755 -
NP 22,841 22,736 18,965 12,335 7,981 1,463 1,918 420.70%
-
NP to SH 22,841 22,736 18,965 12,335 7,817 1,299 1,756 452.22%
-
Tax Rate 28.85% 27.82% 23.61% 19.68% -19.08% - -1,076.69% -
Total Cost 196,321 221,638 192,941 154,214 57,567 13,069 25,156 292.95%
-
Net Worth 171,824 171,824 171,824 126,178 120,655 30,774 30,115 218.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 171,824 171,824 171,824 126,178 120,655 30,774 30,115 218.96%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 138,001 138,001 580.21%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.42% 9.30% 8.95% 7.41% 12.18% 10.07% 7.08% -
ROE 13.29% 13.23% 11.04% 9.78% 6.48% 4.22% 5.83% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.93 9.96 8.63 7.92 3.30 10.53 19.78 -41.12%
EPS 0.93 0.93 0.77 0.59 0.39 0.94 1.28 -19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.06 0.0608 0.223 0.22 -53.36%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.17 7.99 6.93 5.45 2.14 0.48 0.89 301.36%
EPS 0.75 0.74 0.62 0.40 0.26 0.04 0.06 437.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0562 0.0562 0.0413 0.0395 0.0101 0.0099 217.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.275 0.24 0.325 0.25 0.37 0.305 0.38 -
P/RPS 3.08 2.41 3.76 3.16 11.20 2.90 1.92 36.99%
P/EPS 29.55 25.91 42.06 42.62 93.93 32.40 29.62 -0.15%
EY 3.38 3.86 2.38 2.35 1.06 3.09 3.38 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 3.43 4.64 4.17 6.09 1.37 1.73 72.72%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 27/08/19 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.52 0.265 0.255 0.35 0.31 0.23 0.30 -
P/RPS 5.82 2.66 2.95 4.42 9.39 2.18 1.52 144.54%
P/EPS 55.88 28.61 33.00 59.67 78.70 24.43 23.39 78.61%
EY 1.79 3.50 3.03 1.68 1.27 4.09 4.28 -44.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.43 3.79 3.64 5.83 5.10 1.03 1.36 209.87%

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