Highlights

[WIDAD] QoQ Annualized Quarter Result on 2020-06-30 [#2]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -29.63%    YoY -     -73.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 68,868 85,851 82,542 73,922 98,484 186,996 157,548 -42.37%
  QoQ % -19.78% 4.01% 11.66% -24.94% -47.33% 18.69% -
  Horiz. % 43.71% 54.49% 52.39% 46.92% 62.51% 118.69% 100.00%
PBT 6,192 4,926 9,110 9,004 12,664 30,534 33,618 -67.59%
  QoQ % 25.70% -45.93% 1.18% -28.90% -58.52% -9.18% -
  Horiz. % 18.42% 14.65% 27.10% 26.78% 37.67% 90.82% 100.00%
Tax -2,436 -914 -3,110 -2,966 -4,084 -18,533 -9,477 -59.54%
  QoQ % -166.52% 70.62% -4.88% 27.38% 77.96% -95.55% -
  Horiz. % 25.70% 9.64% 32.82% 31.30% 43.09% 195.55% 100.00%
NP 3,756 4,012 6,000 6,038 8,580 12,001 24,141 -71.04%
  QoQ % -6.38% -33.13% -0.63% -29.63% -28.51% -50.29% -
  Horiz. % 15.56% 16.62% 24.85% 25.01% 35.54% 49.71% 100.00%
NP to SH 3,752 4,012 6,000 6,038 8,580 12,001 24,141 -71.06%
  QoQ % -6.48% -33.13% -0.63% -29.63% -28.51% -50.29% -
  Horiz. % 15.54% 16.62% 24.85% 25.01% 35.54% 49.71% 100.00%
Tax Rate 39.34 % 18.55 % 34.14 % 32.94 % 32.25 % 60.70 % 28.19 % 24.85%
  QoQ % 112.08% -45.66% 3.64% 2.14% -46.87% 115.32% -
  Horiz. % 139.55% 65.80% 121.11% 116.85% 114.40% 215.32% 100.00%
Total Cost 65,112 81,839 76,542 67,884 89,904 174,995 133,406 -37.98%
  QoQ % -20.44% 6.92% 12.76% -24.49% -48.62% 31.17% -
  Horiz. % 48.81% 61.35% 57.38% 50.89% 67.39% 131.17% 100.00%
Net Worth 299,081 172,476 171,824 171,824 171,824 171,824 171,824 44.65%
  QoQ % 73.40% 0.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.06% 100.38% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 299,081 172,476 171,824 171,824 171,824 171,824 171,824 44.65%
  QoQ % 73.40% 0.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.06% 100.38% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 2,492,342 2,463,948 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 1.02%
  QoQ % 1.15% 0.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.54% 100.38% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.45 % 4.67 % 7.27 % 8.17 % 8.71 % 6.42 % 15.32 % -49.76%
  QoQ % 16.70% -35.76% -11.02% -6.20% 35.67% -58.09% -
  Horiz. % 35.57% 30.48% 47.45% 53.33% 56.85% 41.91% 100.00%
ROE 1.25 % 2.33 % 3.49 % 3.51 % 4.99 % 6.98 % 14.05 % -80.04%
  QoQ % -46.35% -33.24% -0.57% -29.66% -28.51% -50.32% -
  Horiz. % 8.90% 16.58% 24.84% 24.98% 35.52% 49.68% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.76 3.48 3.36 3.01 4.01 7.62 6.42 -43.01%
  QoQ % -20.69% 3.57% 11.63% -24.94% -47.38% 18.69% -
  Horiz. % 42.99% 54.21% 52.34% 46.88% 62.46% 118.69% 100.00%
EPS 0.16 0.16 0.24 0.24 0.36 0.49 0.99 -70.30%
  QoQ % 0.00% -33.33% 0.00% -33.33% -26.53% -50.51% -
  Horiz. % 16.16% 16.16% 24.24% 24.24% 36.36% 49.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1200 0.0700 0.0700 0.0700 0.0700 0.0700 0.0700 43.19%
  QoQ % 71.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.43% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,736,500
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.52 3.14 3.02 2.70 3.60 6.83 5.76 -42.34%
  QoQ % -19.75% 3.97% 11.85% -25.00% -47.29% 18.58% -
  Horiz. % 43.75% 54.51% 52.43% 46.88% 62.50% 118.58% 100.00%
EPS 0.14 0.15 0.22 0.22 0.31 0.44 0.88 -70.61%
  QoQ % -6.67% -31.82% 0.00% -29.03% -29.55% -50.00% -
  Horiz. % 15.91% 17.05% 25.00% 25.00% 35.23% 50.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1093 0.0630 0.0628 0.0628 0.0628 0.0628 0.0628 44.64%
  QoQ % 73.49% 0.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.04% 100.32% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.5850 0.7950 0.5900 0.4800 0.2950 0.5650 0.2750 -
P/RPS 21.17 22.82 17.55 15.94 7.35 7.42 4.28 190.02%
  QoQ % -7.23% 30.03% 10.10% 116.87% -0.94% 73.36% -
  Horiz. % 494.63% 533.18% 410.05% 372.43% 171.73% 173.36% 100.00%
P/EPS 388.60 488.24 241.37 195.14 84.40 115.56 27.96 477.14%
  QoQ % -20.41% 102.28% 23.69% 131.21% -26.96% 313.30% -
  Horiz. % 1,389.84% 1,746.21% 863.27% 697.93% 301.86% 413.30% 100.00%
EY 0.26 0.20 0.41 0.51 1.18 0.87 3.58 -82.57%
  QoQ % 30.00% -51.22% -19.61% -56.78% 35.63% -75.70% -
  Horiz. % 7.26% 5.59% 11.45% 14.25% 32.96% 24.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.88 11.36 8.43 6.86 4.21 8.07 3.93 15.51%
  QoQ % -57.04% 34.76% 22.89% 62.95% -47.83% 105.34% -
  Horiz. % 124.17% 289.06% 214.50% 174.55% 107.12% 205.34% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 31/03/21 30/11/20 28/08/20 11/06/20 25/02/20 29/11/19 -
Price 0.4100 0.5850 0.6250 0.5400 0.4950 0.5250 0.5200 -
P/RPS 14.84 16.79 18.59 17.93 12.34 6.89 8.10 49.67%
  QoQ % -11.61% -9.68% 3.68% 45.30% 79.10% -14.94% -
  Horiz. % 183.21% 207.28% 229.51% 221.36% 152.35% 85.06% 100.00%
P/EPS 272.35 359.27 255.69 219.53 141.61 107.38 52.87 197.97%
  QoQ % -24.19% 40.51% 16.47% 55.02% 31.88% 103.10% -
  Horiz. % 515.13% 679.53% 483.62% 415.23% 267.85% 203.10% 100.00%
EY 0.37 0.28 0.39 0.46 0.71 0.93 1.89 -66.25%
  QoQ % 32.14% -28.21% -15.22% -35.21% -23.66% -50.79% -
  Horiz. % 19.58% 14.81% 20.63% 24.34% 37.57% 49.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.42 8.36 8.93 7.71 7.07 7.50 7.43 -40.36%
  QoQ % -59.09% -6.38% 15.82% 9.05% -5.73% 0.94% -
  Horiz. % 46.03% 112.52% 120.19% 103.77% 95.15% 100.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

486  382  566  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB-WA 0.01-0.005 
 PASUKGB 0.10-0.005 
 GLOTEC-WA 0.135+0.04 
 PAOS-WA 0.105+0.035 
 KYM 0.64+0.155 
 GLOTEC 0.715+0.035 
 KANGER 0.07-0.005 
 SERBADK 0.43+0.005 
 PAOS 0.52+0.11 
 SAUDEE 0.145-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS