[WIDAD] YoY Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 60.57%
YoY- 24.21%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 128,365 82,560 61,907 118,161 182,488 38,630 29,726 27.59%
PBT 16,396 11,336 6,833 25,214 21,682 4,107 3,706 28.11%
Tax -3,494 -5,167 -2,333 -7,108 -7,105 -1,256 -870 26.06%
NP 12,902 6,169 4,500 18,106 14,577 2,851 2,836 28.70%
-
NP to SH 12,819 6,169 4,500 18,106 14,577 2,853 2,837 28.56%
-
Tax Rate 21.31% 45.58% 34.14% 28.19% 32.77% 30.58% 23.48% -
Total Cost 115,463 76,391 57,407 100,055 167,911 35,779 26,890 27.47%
-
Net Worth 357,825 281,887 171,824 171,824 120,655 29,888 27,148 53.66%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 357,825 281,887 171,824 171,824 120,655 29,888 27,148 53.66%
NOSH 2,752,500 2,736,500 2,454,641 2,454,641 2,454,641 135,857 135,741 65.09%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 10.05% 7.47% 7.27% 15.32% 7.99% 7.38% 9.54% -
ROE 3.58% 2.19% 2.62% 10.54% 12.08% 9.55% 10.45% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.66 3.22 2.52 4.81 9.20 28.43 21.90 -22.72%
EPS 0.47 0.24 0.18 0.74 0.73 2.10 2.09 -22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.11 0.07 0.07 0.0608 0.22 0.20 -6.92%
Adjusted Per Share Value based on latest NOSH - 2,454,641
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 4.15 2.67 2.00 3.82 5.89 1.25 0.96 27.61%
EPS 0.41 0.20 0.15 0.58 0.47 0.09 0.09 28.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.091 0.0555 0.0555 0.039 0.0097 0.0088 53.57%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.36 0.39 0.59 0.275 0.37 0.39 0.19 -
P/RPS 7.72 12.11 23.39 5.71 4.02 1.37 0.87 43.86%
P/EPS 77.30 162.01 321.83 37.28 50.37 18.57 9.09 42.84%
EY 1.29 0.62 0.31 2.68 1.99 5.38 11.00 -30.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.77 3.55 8.43 3.93 6.09 1.77 0.95 19.51%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 29/11/21 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 -
Price 0.42 0.375 0.625 0.52 0.31 0.37 0.22 -
P/RPS 9.01 11.64 24.78 10.80 3.37 1.30 1.00 44.22%
P/EPS 90.18 155.78 340.92 70.50 42.20 17.62 10.53 43.01%
EY 1.11 0.64 0.29 1.42 2.37 5.68 9.50 -30.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.41 8.93 7.43 5.10 1.68 1.10 19.65%

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