[WIDAD] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -20.18%
YoY- 343.07%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 40,336 65,548 14,532 10,372 9,122 8,983 9,874 26.42%
PBT 10,289 9,688 725 1,296 -178 -794 1,063 45.95%
Tax -3,459 -2,963 -518 -331 -212 -133 -507 37.69%
NP 6,830 6,725 207 965 -390 -927 556 51.87%
-
NP to SH 6,830 6,725 207 965 -397 -733 525 53.32%
-
Tax Rate 33.62% 30.58% 71.45% 25.54% - - 47.70% -
Total Cost 33,506 58,823 14,325 9,407 9,512 9,910 9,318 23.76%
-
Net Worth 171,824 120,655 30,359 27,183 27,379 21,989 19,090 44.20%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 171,824 120,655 30,359 27,183 27,379 21,989 19,090 44.20%
NOSH 2,454,641 2,454,641 137,999 135,915 136,896 122,166 119,318 65.49%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 16.93% 10.26% 1.42% 9.30% -4.28% -10.32% 5.63% -
ROE 3.97% 5.57% 0.68% 3.55% -1.45% -3.33% 2.75% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.64 3.30 10.53 7.63 6.66 7.35 8.28 -23.64%
EPS 0.28 0.34 0.15 0.71 -0.29 -0.60 0.44 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0608 0.22 0.20 0.20 0.18 0.16 -12.86%
Adjusted Per Share Value based on latest NOSH - 135,915
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.30 2.12 0.47 0.33 0.29 0.29 0.32 26.30%
EPS 0.22 0.22 0.01 0.03 -0.01 -0.02 0.02 49.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.039 0.0098 0.0088 0.0088 0.0071 0.0062 44.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.275 0.37 0.39 0.19 0.155 0.485 0.245 -
P/RPS 16.74 11.20 3.70 2.49 2.33 6.60 2.96 33.46%
P/EPS 98.83 109.18 260.00 26.76 -53.45 -80.83 55.68 10.03%
EY 1.01 0.92 0.38 3.74 -1.87 -1.24 1.80 -9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.93 6.09 1.77 0.95 0.78 2.69 1.53 17.01%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 27/11/13 -
Price 0.52 0.31 0.37 0.22 0.165 0.435 0.215 -
P/RPS 31.64 9.39 3.51 2.88 2.48 5.92 2.60 51.63%
P/EPS 186.88 91.48 246.67 30.99 -56.90 -72.50 48.86 25.04%
EY 0.54 1.09 0.41 3.23 -1.76 -1.38 2.05 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.43 5.10 1.68 1.10 0.83 2.42 1.34 33.02%

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