[WIDAD] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
31-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 349.97%
YoY- -66.57%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 106,503 97,195 78,447 85,851 130,742 146,132 166,260 -25.66%
PBT 9,428 5,355 3,308 4,926 12,153 20,111 25,193 -48.03%
Tax -3,749 -1,635 -503 -914 -13,758 -16,367 -17,257 -63.82%
NP 5,679 3,720 2,805 4,012 -1,605 3,744 7,936 -19.97%
-
NP to SH 5,679 3,720 2,805 4,012 -1,605 3,744 7,936 -19.97%
-
Tax Rate 39.76% 30.53% 15.21% 18.55% 113.21% 81.38% 68.50% -
Total Cost 100,824 93,475 75,642 81,839 132,347 142,388 158,324 -25.96%
-
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 281,887 281,887 299,081 172,476 171,824 171,824 171,824 39.05%
NOSH 2,736,500 2,736,500 2,736,500 2,489,235 2,454,641 2,454,641 2,454,641 7.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.33% 3.83% 3.58% 4.67% -1.23% 2.56% 4.77% -
ROE 2.01% 1.32% 0.94% 2.33% -0.93% 2.18% 4.62% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.16 3.79 3.15 3.48 5.33 5.95 6.77 -27.70%
EPS 0.22 0.15 0.11 0.16 -0.07 0.15 0.32 -22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.07 0.07 0.07 0.07 35.12%
Adjusted Per Share Value based on latest NOSH - 2,489,235
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.44 3.14 2.53 2.77 4.22 4.72 5.37 -25.66%
EPS 0.18 0.12 0.09 0.13 -0.05 0.12 0.26 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.091 0.0966 0.0557 0.0555 0.0555 0.0555 39.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.39 0.40 0.585 0.795 0.59 0.48 0.295 -
P/RPS 9.38 10.55 18.59 22.82 11.08 8.06 4.36 66.57%
P/EPS 175.99 275.55 519.79 488.24 -902.33 314.70 91.24 54.89%
EY 0.57 0.36 0.19 0.20 -0.11 0.32 1.10 -35.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 3.64 4.88 11.36 8.43 6.86 4.21 -10.73%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 31/05/21 31/03/21 30/11/20 28/08/20 11/06/20 -
Price 0.375 0.39 0.41 0.585 0.625 0.54 0.495 -
P/RPS 9.02 10.28 13.03 16.79 11.73 9.07 7.31 15.02%
P/EPS 169.22 268.66 364.30 359.27 -955.86 354.03 153.11 6.89%
EY 0.59 0.37 0.27 0.28 -0.10 0.28 0.65 -6.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 3.55 3.42 8.36 8.93 7.71 7.07 -38.47%

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