[WIDAD] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -43.25%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 182,488 38,630 29,726 25,741 30,624 23,998 18,958 45.82%
PBT 21,682 4,107 3,706 -758 -1,102 1,016 1,177 62.47%
Tax -7,105 -1,256 -870 -740 -769 -826 -616 50.28%
NP 14,577 2,851 2,836 -1,498 -1,871 190 561 72.05%
-
NP to SH 14,577 2,853 2,837 -1,315 -1,308 389 543 72.99%
-
Tax Rate 32.77% 30.58% 23.48% - - 81.30% 52.34% -
Total Cost 167,911 35,779 26,890 27,239 32,495 23,808 18,397 44.53%
-
Net Worth 120,655 29,888 27,148 26,836 22,211 19,449 18,100 37.16%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 120,655 29,888 27,148 26,836 22,211 19,449 18,100 37.16%
NOSH 2,454,641 135,857 135,741 134,183 123,396 121,562 120,666 65.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.99% 7.38% 9.54% -5.82% -6.11% 0.79% 2.96% -
ROE 12.08% 9.55% 10.45% -4.90% -5.89% 2.00% 3.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.20 28.43 21.90 19.18 24.82 19.74 15.71 -8.52%
EPS 0.73 2.10 2.09 -0.98 -1.06 0.32 0.45 8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.22 0.20 0.20 0.18 0.16 0.15 -13.96%
Adjusted Per Share Value based on latest NOSH - 136,896
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.89 1.25 0.96 0.83 0.99 0.78 0.61 45.90%
EPS 0.47 0.09 0.09 -0.04 -0.04 0.01 0.02 69.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.039 0.0097 0.0088 0.0087 0.0072 0.0063 0.0058 37.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.37 0.39 0.19 0.155 0.485 0.245 0.14 -
P/RPS 4.02 1.37 0.87 0.81 1.95 1.24 0.89 28.55%
P/EPS 50.37 18.57 9.09 -15.82 -45.75 76.56 31.11 8.35%
EY 1.99 5.38 11.00 -6.32 -2.19 1.31 3.21 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.09 1.77 0.95 0.78 2.69 1.53 0.93 36.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 27/11/13 22/11/12 -
Price 0.31 0.37 0.22 0.165 0.435 0.215 0.14 -
P/RPS 3.37 1.30 1.00 0.86 1.75 1.09 0.89 24.83%
P/EPS 42.20 17.62 10.53 -16.84 -41.04 67.19 31.11 5.21%
EY 2.37 5.68 9.50 -5.94 -2.44 1.49 3.21 -4.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 1.68 1.10 0.83 2.42 1.34 0.93 32.77%

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