[WIDAD] YoY TTM Result on 30-Sep-2023 [#3]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -35.49%
YoY- -133.13%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 158,005 182,302 133,548 106,503 130,742 219,162 65,548 15.77%
PBT -16,030 -22,395 73,110 9,428 12,153 32,102 6,702 -
Tax -3,310 -3,291 4,416 -3,749 -13,758 -9,261 1,279 -
NP -19,340 -25,686 77,526 5,679 -1,605 22,841 7,981 -
-
NP to SH -19,333 -25,686 77,526 5,679 -1,605 22,841 7,817 -
-
Tax Rate - - -6.04% 39.76% 113.21% 28.85% -19.08% -
Total Cost 177,345 207,988 56,022 100,824 132,347 196,321 57,567 20.60%
-
Net Worth 427,999 467,165 357,825 281,887 171,824 171,824 120,655 23.47%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 427,999 467,165 357,825 281,887 171,824 171,824 120,655 23.47%
NOSH 3,057,142 3,096,453 2,752,500 2,736,500 2,454,641 2,454,641 2,454,641 3.72%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -12.24% -14.09% 58.05% 5.33% -1.23% 10.42% 12.18% -
ROE -4.52% -5.50% 21.67% 2.01% -0.93% 13.29% 6.48% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.17 6.24 4.85 4.16 5.33 8.93 3.30 7.76%
EPS -0.63 -0.88 2.82 0.22 -0.07 0.93 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.13 0.11 0.07 0.07 0.0608 14.89%
Adjusted Per Share Value based on latest NOSH - 3,096,453
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.17 5.96 4.37 3.48 4.28 7.17 2.14 15.82%
EPS -0.63 -0.84 2.54 0.19 -0.05 0.75 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.1528 0.117 0.0922 0.0562 0.0562 0.0395 23.45%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.045 0.51 0.36 0.39 0.59 0.275 0.37 -
P/RPS 0.87 8.17 7.42 9.38 11.08 3.08 11.20 -34.65%
P/EPS -7.12 -57.97 12.78 175.99 -902.33 29.55 93.93 -
EY -14.05 -1.72 7.82 0.57 -0.11 3.38 1.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 3.19 2.77 3.55 8.43 3.93 6.09 -38.77%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 27/11/23 30/11/22 29/11/21 30/11/20 29/11/19 29/11/18 -
Price 0.055 0.465 0.42 0.375 0.625 0.52 0.31 -
P/RPS 1.06 7.45 8.66 9.02 11.73 5.82 9.39 -30.45%
P/EPS -8.70 -52.86 14.91 169.22 -955.86 55.88 78.70 -
EY -11.50 -1.89 6.71 0.59 -0.10 1.79 1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 2.91 3.23 3.41 8.93 7.43 5.10 -34.82%

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