Highlights

[WIDAD] QoQ Cumulative Quarter Result on 2019-09-30 [#3]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     60.57%    YoY -     24.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 36,961 24,621 186,996 118,161 77,825 45,357 283,489 -74.32%
  QoQ % 50.12% -86.83% 58.26% 51.83% 71.58% -84.00% -
  Horiz. % 13.04% 8.68% 65.96% 41.68% 27.45% 16.00% 100.00%
PBT 4,502 3,166 30,534 25,214 14,925 8,507 28,570 -70.86%
  QoQ % 42.20% -89.63% 21.10% 68.94% 75.44% -70.22% -
  Horiz. % 15.76% 11.08% 106.87% 88.25% 52.24% 29.78% 100.00%
Tax -1,483 -1,021 -18,533 -7,108 -3,649 -2,297 -9,258 -70.54%
  QoQ % -45.25% 94.49% -160.73% -94.79% -58.86% 75.19% -
  Horiz. % 16.02% 11.03% 200.18% 76.78% 39.41% 24.81% 100.00%
NP 3,019 2,145 12,001 18,106 11,276 6,210 19,312 -71.01%
  QoQ % 40.75% -82.13% -33.72% 60.57% 81.58% -67.84% -
  Horiz. % 15.63% 11.11% 62.14% 93.76% 58.39% 32.16% 100.00%
NP to SH 3,019 2,145 12,001 18,106 11,276 6,210 19,312 -71.01%
  QoQ % 40.75% -82.13% -33.72% 60.57% 81.58% -67.84% -
  Horiz. % 15.63% 11.11% 62.14% 93.76% 58.39% 32.16% 100.00%
Tax Rate 32.94 % 32.25 % 60.70 % 28.19 % 24.45 % 27.00 % 32.40 % 1.11%
  QoQ % 2.14% -46.87% 115.32% 15.30% -9.44% -16.67% -
  Horiz. % 101.67% 99.54% 187.35% 87.01% 75.46% 83.33% 100.00%
Total Cost 33,942 22,476 174,995 100,055 66,549 39,147 264,177 -74.57%
  QoQ % 51.01% -87.16% 74.90% 50.35% 70.00% -85.18% -
  Horiz. % 12.85% 8.51% 66.24% 37.87% 25.19% 14.82% 100.00%
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.18% -
  Horiz. % 136.18% 136.18% 136.18% 136.18% 136.18% 136.18% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 171,824 171,824 126,178 22.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.18% -
  Horiz. % 136.18% 136.18% 136.18% 136.18% 136.18% 136.18% 100.00%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,454,641 2,102,975 10.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.72% -
  Horiz. % 116.72% 116.72% 116.72% 116.72% 116.72% 116.72% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.17 % 8.71 % 6.42 % 15.32 % 14.49 % 13.69 % 6.81 % 12.92%
  QoQ % -6.20% 35.67% -58.09% 5.73% 5.84% 101.03% -
  Horiz. % 119.97% 127.90% 94.27% 224.96% 212.78% 201.03% 100.00%
ROE 1.76 % 1.25 % 6.98 % 10.54 % 6.56 % 3.61 % 15.31 % -76.39%
  QoQ % 40.80% -82.09% -33.78% 60.67% 81.72% -76.42% -
  Horiz. % 11.50% 8.16% 45.59% 68.84% 42.85% 23.58% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.51 1.00 7.62 4.81 3.17 1.85 13.48 -76.79%
  QoQ % 51.00% -86.88% 58.42% 51.74% 71.35% -86.28% -
  Horiz. % 11.20% 7.42% 56.53% 35.68% 23.52% 13.72% 100.00%
EPS 0.12 0.09 0.49 0.74 0.46 0.25 0.92 -74.31%
  QoQ % 33.33% -81.63% -33.78% 60.87% 84.00% -72.83% -
  Horiz. % 13.04% 9.78% 53.26% 80.43% 50.00% 27.17% 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 0.0600 10.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 16.67% -
  Horiz. % 116.67% 116.67% 116.67% 116.67% 116.67% 116.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.45 0.97 7.35 4.65 3.06 1.78 11.15 -74.36%
  QoQ % 49.48% -86.80% 58.06% 51.96% 71.91% -84.04% -
  Horiz. % 13.00% 8.70% 65.92% 41.70% 27.44% 15.96% 100.00%
EPS 0.12 0.08 0.47 0.71 0.44 0.24 0.76 -70.82%
  QoQ % 50.00% -82.98% -33.80% 61.36% 83.33% -68.42% -
  Horiz. % 15.79% 10.53% 61.84% 93.42% 57.89% 31.58% 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 0.0676 0.0676 0.0676 0.0676 0.0676 0.0676 0.0496 22.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 36.29% -
  Horiz. % 136.29% 136.29% 136.29% 136.29% 136.29% 136.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.4800 0.2950 0.5650 0.2750 0.2400 0.3250 0.2500 -
P/RPS 31.88 29.41 7.42 5.71 7.57 17.59 1.85 568.32%
  QoQ % 8.40% 296.36% 29.95% -24.57% -56.96% 850.81% -
  Horiz. % 1,723.24% 1,589.73% 401.08% 308.65% 409.19% 950.81% 100.00%
P/EPS 390.27 337.58 115.56 37.28 52.24 128.46 27.22 491.14%
  QoQ % 15.61% 192.13% 209.98% -28.64% -59.33% 371.93% -
  Horiz. % 1,433.76% 1,240.19% 424.54% 136.96% 191.92% 471.93% 100.00%
EY 0.26 0.30 0.87 2.68 1.91 0.78 3.67 -82.91%
  QoQ % -13.33% -65.52% -67.54% 40.31% 144.87% -78.75% -
  Horiz. % 7.08% 8.17% 23.71% 73.02% 52.04% 21.25% 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 6.86 4.21 8.07 3.93 3.43 4.64 4.17 39.40%
  QoQ % 62.95% -47.83% 105.34% 14.58% -26.08% 11.27% -
  Horiz. % 164.51% 100.96% 193.53% 94.24% 82.25% 111.27% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 11/06/20 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 -
Price 0.5400 0.4950 0.5250 0.5200 0.2650 0.2550 0.3500 -
P/RPS 35.86 49.35 6.89 10.80 8.36 13.80 2.60 476.04%
  QoQ % -27.34% 616.26% -36.20% 29.19% -39.42% 430.77% -
  Horiz. % 1,379.23% 1,898.08% 265.00% 415.38% 321.54% 530.77% 100.00%
P/EPS 439.05 566.46 107.38 70.50 57.69 100.79 38.11 410.85%
  QoQ % -22.49% 427.53% 52.31% 22.20% -42.76% 164.47% -
  Horiz. % 1,152.06% 1,486.38% 281.76% 184.99% 151.38% 264.47% 100.00%
EY 0.23 0.18 0.93 1.42 1.73 0.99 2.62 -80.28%
  QoQ % 27.78% -80.65% -34.51% -17.92% 74.75% -62.21% -
  Horiz. % 8.78% 6.87% 35.50% 54.20% 66.03% 37.79% 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 7.71 7.07 7.50 7.43 3.79 3.64 5.83 20.50%
  QoQ % 9.05% -5.73% 0.94% 96.04% 4.12% -37.56% -
  Horiz. % 132.25% 121.27% 128.64% 127.44% 65.01% 62.44% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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