[WIDAD] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1047.58%
YoY- 1664.56%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 230,612 160,409 87,743 85,851 186,996 283,489 0 -
PBT -14,002 -1,628 68,051 4,926 30,534 28,570 -4,670 20.07%
Tax -2,582 -4,481 2,743 -914 -18,533 -9,258 7,902 -
NP -16,584 -6,109 70,794 4,012 12,001 19,312 3,232 -
-
NP to SH -16,578 -6,522 70,794 4,012 12,001 19,312 3,070 -
-
Tax Rate - - -4.03% 18.55% 60.70% 32.40% - -
Total Cost 247,196 166,518 16,949 81,839 174,995 264,177 -3,232 -
-
Net Worth 444,647 385,545 351,129 172,476 171,824 126,178 30,057 56.64%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 444,647 385,545 351,129 172,476 171,824 126,178 30,057 56.64%
NOSH 3,096,453 2,809,075 2,752,500 2,489,235 2,454,641 2,454,641 136,851 68.13%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -7.19% -3.81% 80.68% 4.67% 6.42% 6.81% 0.00% -
ROE -3.73% -1.69% 20.16% 2.33% 6.98% 15.31% 10.21% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.78 5.82 3.25 3.48 7.62 13.48 0.00 -
EPS -0.56 -0.22 2.62 0.16 0.49 0.92 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.07 0.07 0.06 0.22 -6.18%
Adjusted Per Share Value based on latest NOSH - 2,752,500
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 7.45 5.18 2.83 2.77 6.04 9.16 0.00 -
EPS -0.54 -0.21 2.29 0.13 0.39 0.62 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1436 0.1245 0.1134 0.0557 0.0555 0.0407 0.0097 56.66%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.485 0.43 0.365 0.795 0.565 0.25 0.415 -
P/RPS 6.23 7.38 11.24 22.82 7.42 1.85 0.00 -
P/EPS -86.72 -181.57 13.93 488.24 115.56 27.22 18.47 -
EY -1.15 -0.55 7.18 0.20 0.87 3.67 5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.07 2.81 11.36 8.07 4.17 1.89 9.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 31/03/21 25/02/20 27/02/19 27/02/18 -
Price 0.115 0.41 0.33 0.585 0.525 0.35 0.335 -
P/RPS 1.48 7.04 10.16 16.79 6.89 2.60 0.00 -
P/EPS -20.56 -173.12 12.59 359.27 107.38 38.11 14.91 -
EY -4.86 -0.58 7.94 0.28 0.93 2.62 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 2.93 2.54 8.36 7.50 5.83 1.52 -10.71%

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