[WIDAD] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 53.75%
YoY- 980.01%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 186,996 219,162 244,374 211,906 166,549 65,548 14,532 446.57%
PBT 30,534 32,102 31,501 24,826 15,358 6,702 -2,261 -
Tax -18,533 -9,261 -8,765 -5,861 -3,023 1,279 3,724 -
NP 12,001 22,841 22,736 18,965 12,335 7,981 1,463 305.18%
-
NP to SH 12,001 22,841 22,736 18,965 12,335 7,817 1,299 338.51%
-
Tax Rate 60.70% 28.85% 27.82% 23.61% 19.68% -19.08% - -
Total Cost 174,995 196,321 221,638 192,941 154,214 57,567 13,069 461.22%
-
Net Worth 171,824 171,824 171,824 171,824 126,178 120,655 30,774 213.74%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 126,178 120,655 30,774 213.74%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 138,001 577.83%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.42% 10.42% 9.30% 8.95% 7.41% 12.18% 10.07% -
ROE 6.98% 13.29% 13.23% 11.04% 9.78% 6.48% 4.22% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.62 8.93 9.96 8.63 7.92 3.30 10.53 -19.34%
EPS 0.49 0.93 0.93 0.77 0.59 0.39 0.94 -35.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.06 0.0608 0.223 -53.71%
Adjusted Per Share Value based on latest NOSH - 2,454,641
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.12 7.17 7.99 6.93 5.45 2.14 0.48 443.24%
EPS 0.39 0.75 0.74 0.62 0.40 0.26 0.04 354.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.0562 0.0562 0.0562 0.0413 0.0395 0.0101 213.02%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.565 0.275 0.24 0.325 0.25 0.37 0.305 -
P/RPS 7.42 3.08 2.41 3.76 3.16 11.20 2.90 86.75%
P/EPS 115.56 29.55 25.91 42.06 42.62 93.93 32.40 132.89%
EY 0.87 3.38 3.86 2.38 2.35 1.06 3.09 -56.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.07 3.93 3.43 4.64 4.17 6.09 1.37 225.11%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 0.525 0.52 0.265 0.255 0.35 0.31 0.23 -
P/RPS 6.89 5.82 2.66 2.95 4.42 9.39 2.18 114.91%
P/EPS 107.38 55.88 28.61 33.00 59.67 78.70 24.43 167.60%
EY 0.93 1.79 3.50 3.03 1.68 1.27 4.09 -62.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.50 7.43 3.79 3.64 5.83 5.10 1.03 274.32%

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