Highlights

[WIDAD] QoQ Annualized Quarter Result on 2020-03-31 [#1]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 11-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -28.51%    YoY -     -65.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 82,542 73,922 98,484 186,996 157,548 155,650 181,428 -40.76%
  QoQ % 11.66% -24.94% -47.33% 18.69% 1.22% -14.21% -
  Horiz. % 45.50% 40.74% 54.28% 103.07% 86.84% 85.79% 100.00%
PBT 9,110 9,004 12,664 30,534 33,618 29,850 34,028 -58.36%
  QoQ % 1.18% -28.90% -58.52% -9.18% 12.63% -12.28% -
  Horiz. % 26.77% 26.46% 37.22% 89.73% 98.80% 87.72% 100.00%
Tax -3,110 -2,966 -4,084 -18,533 -9,477 -7,298 -9,188 -51.33%
  QoQ % -4.88% 27.38% 77.96% -95.55% -29.86% 20.57% -
  Horiz. % 33.86% 32.28% 44.45% 201.71% 103.15% 79.43% 100.00%
NP 6,000 6,038 8,580 12,001 24,141 22,552 24,840 -61.11%
  QoQ % -0.63% -29.63% -28.51% -50.29% 7.05% -9.21% -
  Horiz. % 24.15% 24.31% 34.54% 48.31% 97.19% 90.79% 100.00%
NP to SH 6,000 6,038 8,580 12,001 24,141 22,552 24,840 -61.11%
  QoQ % -0.63% -29.63% -28.51% -50.29% 7.05% -9.21% -
  Horiz. % 24.15% 24.31% 34.54% 48.31% 97.19% 90.79% 100.00%
Tax Rate 34.14 % 32.94 % 32.25 % 60.70 % 28.19 % 24.45 % 27.00 % 16.88%
  QoQ % 3.64% 2.14% -46.87% 115.32% 15.30% -9.44% -
  Horiz. % 126.44% 122.00% 119.44% 224.81% 104.41% 90.56% 100.00%
Total Cost 76,542 67,884 89,904 174,995 133,406 133,098 156,588 -37.87%
  QoQ % 12.76% -24.49% -48.62% 31.17% 0.23% -15.00% -
  Horiz. % 48.88% 43.35% 57.41% 111.76% 85.20% 85.00% 100.00%
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 171,824 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 171,824 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.27 % 8.17 % 8.71 % 6.42 % 15.32 % 14.49 % 13.69 % -34.35%
  QoQ % -11.02% -6.20% 35.67% -58.09% 5.73% 5.84% -
  Horiz. % 53.10% 59.68% 63.62% 46.90% 111.91% 105.84% 100.00%
ROE 3.49 % 3.51 % 4.99 % 6.98 % 14.05 % 13.12 % 14.46 % -61.13%
  QoQ % -0.57% -29.66% -28.51% -50.32% 7.09% -9.27% -
  Horiz. % 24.14% 24.27% 34.51% 48.27% 97.16% 90.73% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.36 3.01 4.01 7.62 6.42 6.34 7.39 -40.79%
  QoQ % 11.63% -24.94% -47.38% 18.69% 1.26% -14.21% -
  Horiz. % 45.47% 40.73% 54.26% 103.11% 86.87% 85.79% 100.00%
EPS 0.24 0.24 0.36 0.49 0.99 0.92 1.00 -61.28%
  QoQ % 0.00% -33.33% -26.53% -50.51% 7.61% -8.00% -
  Horiz. % 24.00% 24.00% 36.00% 49.00% 99.00% 92.00% 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 0.0700 0.0700 0.0700 0.0700 0.0700 0.0700 0.0700 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,555,646
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 3.23 2.89 3.85 7.32 6.16 6.09 7.10 -40.76%
  QoQ % 11.76% -24.94% -47.40% 18.83% 1.15% -14.23% -
  Horiz. % 45.49% 40.70% 54.23% 103.10% 86.76% 85.77% 100.00%
EPS 0.23 0.24 0.34 0.47 0.94 0.88 0.97 -61.59%
  QoQ % -4.17% -29.41% -27.66% -50.00% 6.82% -9.28% -
  Horiz. % 23.71% 24.74% 35.05% 48.45% 96.91% 90.72% 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 0.0672 0.0672 0.0672 0.0672 0.0672 0.0672 0.0672 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.5900 0.4800 0.2950 0.5650 0.2750 0.2400 0.3250 -
P/RPS 17.55 15.94 7.35 7.42 4.28 3.78 4.40 150.87%
  QoQ % 10.10% 116.87% -0.94% 73.36% 13.23% -14.09% -
  Horiz. % 398.86% 362.27% 167.05% 168.64% 97.27% 85.91% 100.00%
P/EPS 241.37 195.14 84.40 115.56 27.96 26.12 32.12 282.25%
  QoQ % 23.69% 131.21% -26.96% 313.30% 7.04% -18.68% -
  Horiz. % 751.46% 607.53% 262.76% 359.78% 87.05% 81.32% 100.00%
EY 0.41 0.51 1.18 0.87 3.58 3.83 3.11 -74.00%
  QoQ % -19.61% -56.78% 35.63% -75.70% -6.53% 23.15% -
  Horiz. % 13.18% 16.40% 37.94% 27.97% 115.11% 123.15% 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 8.43 6.86 4.21 8.07 3.93 3.43 4.64 48.73%
  QoQ % 22.89% 62.95% -47.83% 105.34% 14.58% -26.08% -
  Horiz. % 181.68% 147.84% 90.73% 173.92% 84.70% 73.92% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 30/05/19 -
Price 0.6250 0.5400 0.4950 0.5250 0.5200 0.2650 0.2550 -
P/RPS 18.59 17.93 12.34 6.89 8.10 4.18 3.45 206.41%
  QoQ % 3.68% 45.30% 79.10% -14.94% 93.78% 21.16% -
  Horiz. % 538.84% 519.71% 357.68% 199.71% 234.78% 121.16% 100.00%
P/EPS 255.69 219.53 141.61 107.38 52.87 28.84 25.20 366.71%
  QoQ % 16.47% 55.02% 31.88% 103.10% 83.32% 14.44% -
  Horiz. % 1,014.64% 871.15% 561.94% 426.11% 209.80% 114.44% 100.00%
EY 0.39 0.46 0.71 0.93 1.89 3.47 3.97 -78.62%
  QoQ % -15.22% -35.21% -23.66% -50.79% -45.53% -12.59% -
  Horiz. % 9.82% 11.59% 17.88% 23.43% 47.61% 87.41% 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 8.93 7.71 7.07 7.50 7.43 3.79 3.64 81.60%
  QoQ % 15.82% 9.05% -5.73% 0.94% 96.04% 4.12% -
  Horiz. % 245.33% 211.81% 194.23% 206.04% 204.12% 104.12% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS