[WIDAD] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[WIDAD] WIDAD GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 880.8%
YoY- 339.43%
Quarter Report
Latest QR
Upcoming QR
WIDAD's Result
WIDAD's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 42,748 36,755 38,537 36,035 24,387 20,047 12,185 23.24%
PBT 2,771 2,205 -4,282 1,363 994 -1,985 4,153 -6.51%
Tax -1,424 -894 -895 -1,054 -722 -926 -233 35.17%
NP 1,347 1,311 -5,177 309 272 -2,911 3,920 -16.29%
-
NP to SH 1,594 -871 -3,862 1,226 279 -2,919 4,038 -14.33%
-
Tax Rate 51.39% 40.54% - 77.33% 72.64% - 5.61% -
Total Cost 41,401 35,444 43,714 35,726 24,115 22,958 8,265 30.77%
-
Net Worth 27,140 25,563 21,292 20,327 18,000 13,986 14,088 11.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,140 25,563 21,292 20,327 18,000 13,986 14,088 11.53%
NOSH 135,701 134,545 125,252 119,571 120,000 93,243 100,630 5.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.15% 3.57% -13.43% 0.86% 1.12% -14.52% 32.17% -
ROE 5.87% -3.41% -18.14% 6.03% 1.55% -20.87% 28.66% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.50 27.32 30.77 30.14 20.32 21.50 12.11 17.25%
EPS 1.17 -0.65 -3.08 1.03 0.23 -3.13 4.01 -18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.17 0.17 0.15 0.15 0.14 6.11%
Adjusted Per Share Value based on latest NOSH - 119,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1.40 1.20 1.26 1.18 0.80 0.66 0.40 23.19%
EPS 0.05 -0.03 -0.13 0.04 0.01 -0.10 0.13 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0084 0.007 0.0066 0.0059 0.0046 0.0046 11.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 0.235 0.16 0.31 0.22 0.17 0.17 0.00 -
P/RPS 0.75 0.59 1.01 0.73 0.84 0.79 0.00 -
P/EPS 20.01 -24.72 -10.05 21.46 73.12 -5.43 0.00 -
EY 5.00 -4.05 -9.95 4.66 1.37 -18.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.84 1.82 1.29 1.13 1.13 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 17/02/15 27/02/14 27/02/13 29/02/12 - -
Price 0.225 0.15 0.35 0.25 0.14 0.17 0.00 -
P/RPS 0.71 0.55 1.14 0.83 0.69 0.79 0.00 -
P/EPS 19.15 -23.17 -11.35 24.38 60.22 -5.43 0.00 -
EY 5.22 -4.32 -8.81 4.10 1.66 -18.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.79 2.06 1.47 0.93 1.13 0.00 -

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