[WIDAD] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 14.49%
YoY- 1333.11%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 38,630 51,652 47,492 45,005 42,748 40,740 39,490 -1.45%
PBT 2,339 3,172 3,743 3,113 2,771 6,669 5,195 -41.17%
Tax 893 -1,810 -1,623 -1,535 -1,424 -1,024 -905 -
NP 3,232 1,362 2,120 1,578 1,347 5,645 4,290 -17.16%
-
NP to SH 3,070 1,610 2,368 1,825 1,594 3,281 1,919 36.66%
-
Tax Rate -38.18% 57.06% 43.36% 49.31% 51.39% 15.35% 17.42% -
Total Cost 35,398 50,290 45,372 43,427 41,401 35,095 35,200 0.37%
-
Net Worth 30,057 30,359 29,879 28,445 27,140 27,183 24,451 14.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 30,057 30,359 29,879 28,445 27,140 27,183 24,451 14.71%
NOSH 136,851 137,999 135,813 135,454 135,701 135,915 135,842 0.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.37% 2.64% 4.46% 3.51% 3.15% 13.86% 10.86% -
ROE 10.21% 5.30% 7.93% 6.42% 5.87% 12.07% 7.85% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.27 37.43 34.97 33.23 31.50 29.97 29.07 -1.83%
EPS 2.25 1.17 1.74 1.35 1.17 2.41 1.41 36.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.21 0.20 0.20 0.18 14.27%
Adjusted Per Share Value based on latest NOSH - 135,454
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.25 1.67 1.53 1.45 1.38 1.32 1.28 -1.56%
EPS 0.10 0.05 0.08 0.06 0.05 0.11 0.06 40.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0098 0.0096 0.0092 0.0088 0.0088 0.0079 14.62%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.415 0.39 0.375 0.255 0.235 0.19 0.17 -
P/RPS 1.47 1.04 1.07 0.77 0.75 0.63 0.58 85.57%
P/EPS 18.47 33.43 21.51 18.93 20.01 7.87 12.03 32.98%
EY 5.41 2.99 4.65 5.28 5.00 12.71 8.31 -24.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.77 1.70 1.21 1.18 0.95 0.94 59.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 29/08/17 29/05/17 28/02/17 30/11/16 29/08/16 -
Price 0.335 0.37 0.325 0.25 0.225 0.22 0.18 -
P/RPS 1.18 0.99 0.93 0.75 0.71 0.73 0.62 53.39%
P/EPS 14.91 31.71 18.64 18.56 19.15 9.11 12.74 11.02%
EY 6.71 3.15 5.36 5.39 5.22 10.97 7.85 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.68 1.48 1.19 1.13 1.10 1.00 32.09%

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