[WIDAD] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 96.41%
YoY- 273.99%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 46,224 37,196 30,140 42,008 22,272 18,628 15,120 20.45%
PBT 4,860 3,492 92 2,968 -1,408 1,160 2,480 11.85%
Tax -1,284 -840 -960 -1,428 -416 -852 -996 4.31%
NP 3,576 2,652 -868 1,540 -1,824 308 1,484 15.77%
-
NP to SH 3,576 2,652 -240 2,408 -1,384 -1,440 1,484 15.77%
-
Tax Rate 26.42% 24.05% 1,043.48% 48.11% - 73.45% 40.16% -
Total Cost 42,648 34,544 31,008 40,468 24,096 18,320 13,636 20.90%
-
Net Worth 28,445 24,355 21,600 20,468 17,896 84,000 12,939 14.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 28,445 24,355 21,600 20,468 17,896 84,000 12,939 14.01%
NOSH 135,454 135,306 119,999 120,400 119,310 600,000 90,487 6.94%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 7.74% 7.13% -2.88% 3.67% -8.19% 1.65% 9.81% -
ROE 12.57% 10.89% -1.11% 11.76% -7.73% -1.71% 11.47% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 34.13 27.49 25.12 34.89 18.67 3.10 16.71 12.62%
EPS 2.64 1.96 -0.20 2.00 -1.16 0.24 1.64 8.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.18 0.18 0.17 0.15 0.14 0.143 6.60%
Adjusted Per Share Value based on latest NOSH - 120,400
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 1.49 1.20 0.97 1.36 0.72 0.60 0.49 20.34%
EPS 0.12 0.09 -0.01 0.08 -0.04 -0.05 0.05 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0079 0.007 0.0066 0.0058 0.0271 0.0042 13.94%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 - -
Price 0.255 0.145 0.395 0.23 0.145 0.20 0.00 -
P/RPS 0.00 0.53 1.57 0.66 0.78 6.44 0.00 -
P/EPS 9.66 7.40 -197.50 11.50 -12.50 -83.33 0.00 -
EY 10.35 13.52 -0.51 8.70 -8.00 -1.20 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.81 2.19 1.35 0.97 1.43 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 30/05/16 12/05/15 28/05/14 28/05/13 29/05/12 13/05/11 -
Price 0.25 0.175 0.335 0.225 0.165 0.185 0.00 -
P/RPS 0.00 0.64 1.33 0.64 0.88 5.96 0.00 -
P/EPS 9.47 8.93 -167.50 11.25 -14.22 -77.08 0.00 -
EY 10.56 11.20 -0.60 8.89 -7.03 -1.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.97 1.86 1.32 1.10 1.32 0.00 -

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