Highlights

[WIDAD] QoQ Cumulative Quarter Result on 2019-03-31 [#1]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -67.84%    YoY -     1,578.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 186,996 118,161 77,825 45,357 283,489 182,488 0 -
  QoQ % 58.26% 51.83% 71.58% -84.00% 55.35% 0.00% -
  Horiz. % 102.47% 64.75% 42.65% 24.85% 155.35% 100.00% -
PBT 30,534 25,214 14,925 8,507 28,570 21,682 -1,218 -
  QoQ % 21.10% 68.94% 75.44% -70.22% 31.77% 1,880.13% -
  Horiz. % -2,506.90% -2,070.11% -1,225.37% -698.44% -2,345.65% -1,780.13% 100.00%
Tax -18,533 -7,108 -3,649 -2,297 -9,258 -7,105 2,093 -
  QoQ % -160.73% -94.79% -58.86% 75.19% -30.30% -439.46% -
  Horiz. % -885.48% -339.61% -174.34% -109.75% -442.33% -339.46% 100.00%
NP 12,001 18,106 11,276 6,210 19,312 14,577 875 470.25%
  QoQ % -33.72% 60.57% 81.58% -67.84% 32.48% 1,565.94% -
  Horiz. % 1,371.54% 2,069.26% 1,288.69% 709.71% 2,207.09% 1,665.94% 100.00%
NP to SH 12,001 18,106 11,276 6,210 19,312 14,577 875 470.25%
  QoQ % -33.72% 60.57% 81.58% -67.84% 32.48% 1,565.94% -
  Horiz. % 1,371.54% 2,069.26% 1,288.69% 709.71% 2,207.09% 1,665.94% 100.00%
Tax Rate 60.70 % 28.19 % 24.45 % 27.00 % 32.40 % 32.77 % - % -
  QoQ % 115.32% 15.30% -9.44% -16.67% -1.13% 0.00% -
  Horiz. % 185.23% 86.02% 74.61% 82.39% 98.87% 100.00% -
Total Cost 174,995 100,055 66,549 39,147 264,177 167,911 -875 -
  QoQ % 74.90% 50.35% 70.00% -85.18% 57.33% 19,289.83% -
  Horiz. % -19,999.43% -11,434.86% -7,605.60% -4,473.94% -30,191.66% -19,189.83% 100.00%
Net Worth 171,824 171,824 171,824 171,824 126,178 120,655 30,774 213.74%
  QoQ % 0.00% 0.00% 0.00% 36.18% 4.58% 292.07% -
  Horiz. % 558.34% 558.34% 558.34% 558.34% 410.01% 392.07% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 171,824 171,824 171,824 171,824 126,178 120,655 30,774 213.74%
  QoQ % 0.00% 0.00% 0.00% 36.18% 4.58% 292.07% -
  Horiz. % 558.34% 558.34% 558.34% 558.34% 410.01% 392.07% 100.00%
NOSH 2,454,641 2,454,641 2,454,641 2,454,641 2,102,975 1,984,465 138,001 577.84%
  QoQ % 0.00% 0.00% 0.00% 16.72% 5.97% 1,338.01% -
  Horiz. % 1,778.71% 1,778.71% 1,778.71% 1,778.71% 1,523.88% 1,438.01% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.42 % 15.32 % 14.49 % 13.69 % 6.81 % 7.99 % 0.00 % -
  QoQ % -58.09% 5.73% 5.84% 101.03% -14.77% 0.00% -
  Horiz. % 80.35% 191.74% 181.35% 171.34% 85.23% 100.00% -
ROE 6.98 % 10.54 % 6.56 % 3.61 % 15.31 % 12.08 % 2.84 % 81.82%
  QoQ % -33.78% 60.67% 81.72% -76.42% 26.74% 325.35% -
  Horiz. % 245.77% 371.13% 230.99% 127.11% 539.08% 425.35% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.62 4.81 3.17 1.85 13.48 9.20 - -
  QoQ % 58.42% 51.74% 71.35% -86.28% 46.52% 0.00% -
  Horiz. % 82.83% 52.28% 34.46% 20.11% 146.52% 100.00% -
EPS 0.49 0.74 0.46 0.25 0.92 0.73 0.64 -16.27%
  QoQ % -33.78% 60.87% 84.00% -72.83% 26.03% 14.06% -
  Horiz. % 76.56% 115.62% 71.88% 39.06% 143.75% 114.06% 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 0.0600 0.0608 0.2230 -53.71%
  QoQ % 0.00% 0.00% 0.00% 16.67% -1.32% -72.74% -
  Horiz. % 31.39% 31.39% 31.39% 31.39% 26.91% 27.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.35 4.65 3.06 1.78 11.15 7.18 - -
  QoQ % 58.06% 51.96% 71.91% -84.04% 55.29% 0.00% -
  Horiz. % 102.37% 64.76% 42.62% 24.79% 155.29% 100.00% -
EPS 0.47 0.71 0.44 0.24 0.76 0.57 0.03 522.98%
  QoQ % -33.80% 61.36% 83.33% -68.42% 33.33% 1,800.00% -
  Horiz. % 1,566.67% 2,366.67% 1,466.67% 800.00% 2,533.33% 1,900.00% 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 0.0676 0.0676 0.0676 0.0676 0.0496 0.0474 0.0121 213.87%
  QoQ % 0.00% 0.00% 0.00% 36.29% 4.64% 291.74% -
  Horiz. % 558.68% 558.68% 558.68% 558.68% 409.92% 391.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.5650 0.2750 0.2400 0.3250 0.2500 0.3700 0.3050 -
P/RPS 7.42 5.71 7.57 17.59 1.85 4.02 0.00 -
  QoQ % 29.95% -24.57% -56.96% 850.81% -53.98% 0.00% -
  Horiz. % 184.58% 142.04% 188.31% 437.56% 46.02% 100.00% -
P/EPS 115.56 37.28 52.24 128.46 27.22 50.37 48.10 79.09%
  QoQ % 209.98% -28.64% -59.33% 371.93% -45.96% 4.72% -
  Horiz. % 240.25% 77.51% 108.61% 267.07% 56.59% 104.72% 100.00%
EY 0.87 2.68 1.91 0.78 3.67 1.99 2.08 -43.98%
  QoQ % -67.54% 40.31% 144.87% -78.75% 84.42% -4.33% -
  Horiz. % 41.83% 128.85% 91.83% 37.50% 176.44% 95.67% 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 8.07 3.93 3.43 4.64 4.17 6.09 1.37 225.11%
  QoQ % 105.34% 14.58% -26.08% 11.27% -31.53% 344.53% -
  Horiz. % 589.05% 286.86% 250.36% 338.69% 304.38% 444.53% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 29/11/19 27/08/19 30/05/19 27/02/19 29/11/18 29/08/18 -
Price 0.5250 0.5200 0.2650 0.2550 0.3500 0.3100 0.2300 -
P/RPS 6.89 10.80 8.36 13.80 2.60 3.37 0.00 -
  QoQ % -36.20% 29.19% -39.42% 430.77% -22.85% 0.00% -
  Horiz. % 204.45% 320.47% 248.07% 409.50% 77.15% 100.00% -
P/EPS 107.38 70.50 57.69 100.79 38.11 42.20 36.27 105.77%
  QoQ % 52.31% 22.20% -42.76% 164.47% -9.69% 16.35% -
  Horiz. % 296.06% 194.38% 159.06% 277.89% 105.07% 116.35% 100.00%
EY 0.93 1.42 1.73 0.99 2.62 2.37 2.76 -51.48%
  QoQ % -34.51% -17.92% 74.75% -62.21% 10.55% -14.13% -
  Horiz. % 33.70% 51.45% 62.68% 35.87% 94.93% 85.87% 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 7.50 7.43 3.79 3.64 5.83 5.10 1.03 274.32%
  QoQ % 0.94% 96.04% 4.12% -37.56% 14.31% 395.15% -
  Horiz. % 728.16% 721.36% 367.96% 353.40% 566.02% 495.15% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
PARTNERS & BROKERS