[WIDAD] YoY Annualized Quarter 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- -28.51%
YoY- -65.46%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 251,124 208,164 68,868 98,484 181,428 0 46,224 32.57%
PBT 2,524 36,964 6,192 12,664 34,028 -3,844 4,860 -10.34%
Tax -12 -11,336 -2,436 -4,084 -9,188 2,164 -1,284 -54.08%
NP 2,512 25,628 3,756 8,580 24,840 -1,680 3,576 -5.71%
-
NP to SH 2,512 25,296 3,752 8,580 24,840 -1,680 3,576 -5.71%
-
Tax Rate 0.48% 30.67% 39.34% 32.25% 27.00% - 26.42% -
Total Cost 248,612 182,536 65,112 89,904 156,588 1,680 42,648 34.13%
-
Net Worth 366,463 357,825 299,081 171,824 171,824 30,115 28,445 53.08%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 366,463 357,825 299,081 171,824 171,824 30,115 28,445 53.08%
NOSH 2,835,622 2,752,500 2,736,500 2,454,641 2,454,641 138,001 135,454 65.97%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.00% 12.31% 5.45% 8.71% 13.69% 0.00% 7.74% -
ROE 0.69% 7.07% 1.25% 4.99% 14.46% -5.58% 12.57% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.91 7.56 2.76 4.01 7.39 0.00 34.13 -20.04%
EPS 0.08 0.92 0.16 0.36 1.00 -1.24 2.64 -44.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.07 0.07 0.22 0.21 -7.67%
Adjusted Per Share Value based on latest NOSH - 2,454,641
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 8.21 6.81 2.25 3.22 5.93 0.00 1.51 32.58%
EPS 0.08 0.83 0.12 0.28 0.81 -0.05 0.12 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.117 0.0978 0.0562 0.0562 0.0099 0.0093 53.09%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.42 0.365 0.585 0.295 0.325 0.38 0.255 -
P/RPS 4.71 4.83 21.17 7.35 4.40 0.00 0.00 -
P/EPS 471.32 39.72 388.60 84.40 32.12 -30.96 9.66 91.10%
EY 0.21 2.52 0.26 1.18 3.11 -3.23 10.35 -47.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.81 4.88 4.21 4.64 1.73 1.21 17.77%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 31/05/22 31/05/21 11/06/20 30/05/19 30/05/18 29/05/17 -
Price 0.435 0.36 0.41 0.495 0.255 0.30 0.25 -
P/RPS 4.88 4.76 14.84 12.34 3.45 0.00 0.00 -
P/EPS 488.15 39.17 272.35 141.61 25.20 -24.44 9.47 92.85%
EY 0.20 2.55 0.37 0.71 3.97 -4.09 10.56 -48.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 2.77 3.42 7.07 3.64 1.36 1.19 18.81%

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