[WIDAD] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -33.87%
YoY- -58.15%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 85,851 130,742 146,132 166,260 186,996 219,162 244,374 -50.05%
PBT 4,926 12,153 20,111 25,193 30,534 32,102 31,501 -70.81%
Tax -914 -13,758 -16,367 -17,257 -18,533 -9,261 -8,765 -77.69%
NP 4,012 -1,605 3,744 7,936 12,001 22,841 22,736 -68.37%
-
NP to SH 4,012 -1,605 3,744 7,936 12,001 22,841 22,736 -68.37%
-
Tax Rate 18.55% 113.21% 81.38% 68.50% 60.70% 28.85% 27.82% -
Total Cost 81,839 132,347 142,388 158,324 174,995 196,321 221,638 -48.37%
-
Net Worth 172,476 171,824 171,824 171,824 171,824 171,824 171,824 0.25%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 172,476 171,824 171,824 171,824 171,824 171,824 171,824 0.25%
NOSH 2,489,235 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 0.93%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.67% -1.23% 2.56% 4.77% 6.42% 10.42% 9.30% -
ROE 2.33% -0.93% 2.18% 4.62% 6.98% 13.29% 13.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 3.48 5.33 5.95 6.77 7.62 8.93 9.96 -50.23%
EPS 0.16 -0.07 0.15 0.32 0.49 0.93 0.93 -68.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 2,454,641
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 2.81 4.28 4.78 5.44 6.12 7.17 7.99 -50.01%
EPS 0.13 -0.05 0.12 0.26 0.39 0.75 0.74 -68.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0562 0.0562 0.0562 0.0562 0.0562 0.0562 0.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.795 0.59 0.48 0.295 0.565 0.275 0.24 -
P/RPS 22.82 11.08 8.06 4.36 7.42 3.08 2.41 344.53%
P/EPS 488.24 -902.33 314.70 91.24 115.56 29.55 25.91 601.85%
EY 0.20 -0.11 0.32 1.10 0.87 3.38 3.86 -85.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.36 8.43 6.86 4.21 8.07 3.93 3.43 121.38%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/03/21 30/11/20 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 -
Price 0.585 0.625 0.54 0.495 0.525 0.52 0.265 -
P/RPS 16.79 11.73 9.07 7.31 6.89 5.82 2.66 239.64%
P/EPS 359.27 -955.86 354.03 153.11 107.38 55.88 28.61 436.13%
EY 0.28 -0.10 0.28 0.65 0.93 1.79 3.50 -81.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.36 8.93 7.71 7.07 7.50 7.43 3.79 69.04%

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