[WIDAD] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 211.84%
YoY- 117.39%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 101,001 0 13,022 11,014 7,913 12,038 5,429 62.74%
PBT 6,888 -1,768 -935 2,963 -3,180 347 -184 -
Tax -2,153 2,149 -554 -154 -126 -228 -105 65.40%
NP 4,735 381 -1,489 2,809 -3,306 119 -289 -
-
NP to SH 4,735 217 -1,243 444 -2,553 837 -264 -
-
Tax Rate 31.26% - - 5.20% - 65.71% - -
Total Cost 96,266 -381 14,511 8,205 11,219 11,919 5,718 60.05%
-
Net Worth 126,178 30,057 27,140 25,563 21,292 20,327 18,000 38.32%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 126,178 30,057 27,140 25,563 21,292 20,327 18,000 38.32%
NOSH 2,454,641 136,851 135,701 134,545 125,252 119,571 120,000 65.33%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.69% 0.00% -11.43% 25.50% -41.78% 0.99% -5.32% -
ROE 3.75% 0.72% -4.58% 1.74% -11.99% 4.12% -1.47% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.80 0.00 9.60 8.19 6.32 10.07 4.52 1.00%
EPS 0.23 0.16 -0.92 0.33 -2.04 0.70 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.22 0.20 0.19 0.17 0.17 0.15 -14.15%
Adjusted Per Share Value based on latest NOSH - 134,545
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.30 0.00 0.43 0.36 0.26 0.39 0.18 62.34%
EPS 0.15 0.01 -0.04 0.01 -0.08 0.03 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0413 0.0098 0.0089 0.0084 0.007 0.0066 0.0059 38.28%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.25 0.415 0.235 0.16 0.31 0.22 0.17 -
P/RPS 5.21 0.00 0.00 1.95 4.91 2.19 3.76 5.58%
P/EPS 111.03 261.29 -25.66 48.48 -15.21 31.43 -77.27 -
EY 0.90 0.38 -3.90 2.06 -6.58 3.18 -1.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 1.89 1.18 0.84 1.82 1.29 1.13 24.29%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 -
Price 0.35 0.335 0.225 0.15 0.35 0.25 0.14 -
P/RPS 7.29 0.00 0.00 1.83 5.54 2.48 3.09 15.37%
P/EPS 155.45 210.92 -24.56 45.45 -17.17 35.71 -63.64 -
EY 0.64 0.47 -4.07 2.20 -5.82 2.80 -1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.83 1.52 1.13 0.79 2.06 1.47 0.93 35.76%

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