[WIDAD] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 1.03%
YoY- 315.74%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 157,548 243,317 51,506 39,634 34,321 40,832 31,997 30.41%
PBT 33,618 28,909 5,476 4,941 -1,010 -1,469 1,354 70.75%
Tax -9,477 -9,473 -1,674 -1,160 -986 -1,025 -1,101 43.13%
NP 24,141 19,436 3,801 3,781 -1,997 -2,494 253 113.69%
-
NP to SH 24,141 19,436 3,804 3,782 -1,753 -1,744 518 89.64%
-
Tax Rate 28.19% 32.77% 30.57% 23.48% - - 81.31% -
Total Cost 133,406 223,881 47,705 35,853 36,318 43,326 31,744 27.01%
-
Net Worth 171,824 120,655 29,888 27,148 26,836 22,211 19,449 43.75%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 171,824 120,655 29,888 27,148 26,836 22,211 19,449 43.75%
NOSH 2,454,641 2,454,641 135,857 135,741 134,183 123,396 121,562 64.98%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 15.32% 7.99% 7.38% 9.54% -5.82% -6.11% 0.79% -
ROE 14.05% 16.11% 12.73% 13.93% -6.53% -7.85% 2.67% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 6.42 12.26 37.91 29.20 25.58 33.09 26.32 -20.94%
EPS 0.99 0.97 2.80 2.79 -1.31 -1.41 0.43 14.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0608 0.22 0.20 0.20 0.18 0.16 -12.86%
Adjusted Per Share Value based on latest NOSH - 135,915
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 5.09 7.86 1.66 1.28 1.11 1.32 1.03 30.49%
EPS 0.78 0.63 0.12 0.12 -0.06 -0.06 0.02 84.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.039 0.0097 0.0088 0.0087 0.0072 0.0063 43.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.275 0.37 0.39 0.19 0.155 0.485 0.245 -
P/RPS 4.28 3.02 1.03 0.65 0.61 1.47 0.93 28.95%
P/EPS 27.96 37.78 13.93 6.82 -11.86 -34.32 57.42 -11.29%
EY 3.58 2.65 7.18 14.67 -8.43 -2.91 1.74 12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 6.09 1.77 0.95 0.78 2.69 1.53 17.01%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 27/11/13 -
Price 0.52 0.31 0.37 0.22 0.165 0.435 0.215 -
P/RPS 8.10 2.53 0.98 0.75 0.65 1.31 0.82 46.45%
P/EPS 52.87 31.65 13.21 7.89 -12.63 -30.78 50.39 0.80%
EY 1.89 3.16 7.57 12.67 -7.92 -3.25 1.98 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.43 5.10 1.68 1.10 0.83 2.42 1.34 33.02%

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