[WIDAD] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1565.94%
YoY- 410.94%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 82,560 61,907 118,161 182,488 38,630 29,726 25,741 21.41%
PBT 11,336 6,833 25,214 21,682 4,107 3,706 -758 -
Tax -5,167 -2,333 -7,108 -7,105 -1,256 -870 -740 38.20%
NP 6,169 4,500 18,106 14,577 2,851 2,836 -1,498 -
-
NP to SH 6,169 4,500 18,106 14,577 2,853 2,837 -1,315 -
-
Tax Rate 45.58% 34.14% 28.19% 32.77% 30.58% 23.48% - -
Total Cost 76,391 57,407 100,055 167,911 35,779 26,890 27,239 18.73%
-
Net Worth 281,887 171,824 171,824 120,655 29,888 27,148 26,836 47.93%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 281,887 171,824 171,824 120,655 29,888 27,148 26,836 47.93%
NOSH 2,736,500 2,454,641 2,454,641 2,454,641 135,857 135,741 134,183 65.21%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.47% 7.27% 15.32% 7.99% 7.38% 9.54% -5.82% -
ROE 2.19% 2.62% 10.54% 12.08% 9.55% 10.45% -4.90% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.22 2.52 4.81 9.20 28.43 21.90 19.18 -25.70%
EPS 0.24 0.18 0.74 0.73 2.10 2.09 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.07 0.07 0.0608 0.22 0.20 0.20 -9.47%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 2.67 2.00 3.82 5.89 1.25 0.96 0.83 21.47%
EPS 0.20 0.15 0.58 0.47 0.09 0.09 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.091 0.0555 0.0555 0.039 0.0097 0.0088 0.0087 47.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.39 0.59 0.275 0.37 0.39 0.19 0.155 -
P/RPS 12.11 23.39 5.71 4.02 1.37 0.87 0.81 56.89%
P/EPS 162.01 321.83 37.28 50.37 18.57 9.09 -15.82 -
EY 0.62 0.31 2.68 1.99 5.38 11.00 -6.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.55 8.43 3.93 6.09 1.77 0.95 0.78 28.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 -
Price 0.375 0.625 0.52 0.31 0.37 0.22 0.165 -
P/RPS 11.64 24.78 10.80 3.37 1.30 1.00 0.86 54.31%
P/EPS 155.78 340.92 70.50 42.20 17.62 10.53 -16.84 -
EY 0.64 0.29 1.42 2.37 5.68 9.50 -5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.41 8.93 7.43 5.10 1.68 1.10 0.83 26.52%

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