[WIDAD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -42.8%
YoY- -3.78%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 166,549 65,548 14,532 27,074 38,630 51,652 47,492 130.29%
PBT 15,358 6,702 -2,261 163 2,339 3,172 3,743 155.63%
Tax -3,023 1,279 3,724 1,755 893 -1,810 -1,623 51.21%
NP 12,335 7,981 1,463 1,918 3,232 1,362 2,120 222.45%
-
NP to SH 12,335 7,817 1,299 1,756 3,070 1,610 2,368 199.59%
-
Tax Rate 19.68% -19.08% - -1,076.69% -38.18% 57.06% 43.36% -
Total Cost 154,214 57,567 13,069 25,156 35,398 50,290 45,372 125.55%
-
Net Worth 126,178 120,655 30,774 30,115 30,057 30,359 29,879 160.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 126,178 120,655 30,774 30,115 30,057 30,359 29,879 160.57%
NOSH 2,454,641 2,454,641 138,001 138,001 136,851 137,999 135,813 585.08%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.41% 12.18% 10.07% 7.08% 8.37% 2.64% 4.46% -
ROE 9.78% 6.48% 4.22% 5.83% 10.21% 5.30% 7.93% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.92 3.30 10.53 19.78 28.27 37.43 34.97 -62.74%
EPS 0.59 0.39 0.94 1.28 2.25 1.17 1.74 -51.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.0608 0.223 0.22 0.22 0.22 0.22 -57.84%
Adjusted Per Share Value based on latest NOSH - 138,001
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.38 2.12 0.47 0.87 1.25 1.67 1.53 130.70%
EPS 0.40 0.25 0.04 0.06 0.10 0.05 0.08 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.039 0.0099 0.0097 0.0097 0.0098 0.0096 161.25%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.25 0.37 0.305 0.38 0.415 0.39 0.375 -
P/RPS 3.16 11.20 2.90 1.92 1.47 1.04 1.07 105.43%
P/EPS 42.62 93.93 32.40 29.62 18.47 33.43 21.51 57.55%
EY 2.35 1.06 3.09 3.38 5.41 2.99 4.65 -36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 6.09 1.37 1.73 1.89 1.77 1.70 81.58%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 29/08/18 30/05/18 27/02/18 28/11/17 29/08/17 -
Price 0.35 0.31 0.23 0.30 0.335 0.37 0.325 -
P/RPS 4.42 9.39 2.18 1.52 1.18 0.99 0.93 181.87%
P/EPS 59.67 78.70 24.43 23.39 14.91 31.71 18.64 116.74%
EY 1.68 1.27 4.09 4.28 6.71 3.15 5.36 -53.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 5.10 1.03 1.36 1.52 1.68 1.48 148.80%

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