[WIDAD] YoY Annualized Quarter 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- -154.72%
YoY- -146.98%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 68,868 98,484 181,428 0 46,224 37,196 30,140 14.75%
PBT 6,192 12,664 34,028 -3,844 4,860 3,492 92 101.55%
Tax -2,436 -4,084 -9,188 2,164 -1,284 -840 -960 16.77%
NP 3,756 8,580 24,840 -1,680 3,576 2,652 -868 -
-
NP to SH 3,752 8,580 24,840 -1,680 3,576 2,652 -240 -
-
Tax Rate 39.34% 32.25% 27.00% - 26.42% 24.05% 1,043.48% -
Total Cost 65,112 89,904 156,588 1,680 42,648 34,544 31,008 13.14%
-
Net Worth 299,081 171,824 171,824 30,115 28,445 24,355 21,600 54.89%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 299,081 171,824 171,824 30,115 28,445 24,355 21,600 54.89%
NOSH 2,736,500 2,454,641 2,454,641 138,001 135,454 135,306 119,999 68.31%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.45% 8.71% 13.69% 0.00% 7.74% 7.13% -2.88% -
ROE 1.25% 4.99% 14.46% -5.58% 12.57% 10.89% -1.11% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.76 4.01 7.39 0.00 34.13 27.49 25.12 -30.77%
EPS 0.16 0.36 1.00 -1.24 2.64 1.96 -0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.07 0.07 0.22 0.21 0.18 0.18 -6.52%
Adjusted Per Share Value based on latest NOSH - 138,001
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 2.25 3.22 5.93 0.00 1.51 1.22 0.99 14.64%
EPS 0.12 0.28 0.81 -0.05 0.12 0.09 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0562 0.0562 0.0099 0.0093 0.008 0.0071 54.76%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.585 0.295 0.325 0.38 0.255 0.145 0.395 -
P/RPS 21.17 7.35 4.40 0.00 0.00 0.53 1.57 54.21%
P/EPS 388.60 84.40 32.12 -30.96 9.66 7.40 -197.50 -
EY 0.26 1.18 3.11 -3.23 10.35 13.52 -0.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.88 4.21 4.64 1.73 1.21 0.81 2.19 14.27%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 11/06/20 30/05/19 30/05/18 29/05/17 30/05/16 12/05/15 -
Price 0.41 0.495 0.255 0.30 0.25 0.175 0.335 -
P/RPS 14.84 12.34 3.45 0.00 0.00 0.64 1.33 49.42%
P/EPS 272.35 141.61 25.20 -24.44 9.47 8.93 -167.50 -
EY 0.37 0.71 3.97 -4.09 10.56 11.20 -0.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 7.07 3.64 1.36 1.19 0.97 1.86 10.67%

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