Highlights

[WIDAD] QoQ 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 -     31.15%    YoY -     1,578.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 68,835 40,336 32,468 45,357 101,001 65,548 0 -
  QoQ % 70.65% 24.23% -28.42% -55.09% 54.09% 0.00% -
  Horiz. % 105.01% 61.54% 49.53% 69.20% 154.09% 100.00% -
PBT 5,320 10,289 6,418 8,507 6,888 9,688 -257 -
  QoQ % -48.29% 60.31% -24.56% 23.50% -28.90% 3,869.65% -
  Horiz. % -2,070.04% -4,003.50% -2,497.28% -3,310.12% -2,680.16% -3,769.65% 100.00%
Tax -11,425 -3,459 -1,352 -2,297 -2,153 -2,963 1,552 -
  QoQ % -230.30% -155.84% 41.14% -6.69% 27.34% -290.91% -
  Horiz. % -736.15% -222.87% -87.11% -148.00% -138.72% -190.91% 100.00%
NP -6,105 6,830 5,066 6,210 4,735 6,725 1,295 -
  QoQ % -189.39% 34.82% -18.42% 31.15% -29.59% 419.31% -
  Horiz. % -471.43% 527.41% 391.20% 479.54% 365.64% 519.31% 100.00%
NP to SH -6,105 6,830 5,066 6,210 4,735 6,725 1,295 -
  QoQ % -189.39% 34.82% -18.42% 31.15% -29.59% 419.31% -
  Horiz. % -471.43% 527.41% 391.20% 479.54% 365.64% 519.31% 100.00%
Tax Rate 214.76 % 33.62 % 21.07 % 27.00 % 31.26 % 30.58 % - % -
  QoQ % 538.79% 59.56% -21.96% -13.63% 2.22% 0.00% -
  Horiz. % 702.29% 109.94% 68.90% 88.29% 102.22% 100.00% -
Total Cost 74,940 33,506 27,402 39,147 96,266 58,823 -1,295 -
  QoQ % 123.66% 22.28% -30.00% -59.33% 63.65% 4,642.32% -
  Horiz. % -5,786.87% -2,587.34% -2,115.98% -3,022.93% -7,433.67% -4,542.32% 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 -8.87 % 16.93 % 15.60 % 13.69 % 4.69 % 10.26 % 0.00 % -
  QoQ % -152.39% 8.53% 13.95% 191.90% -54.29% 0.00% -
  Horiz. % -86.45% 165.01% 152.05% 133.43% 45.71% 100.00% -
ROE -3.55 % 3.97 % 2.95 % 3.61 % 3.75 % 5.57 % 4.21 % -
  QoQ % -189.42% 34.58% -18.28% -3.73% -32.68% 32.30% -
  Horiz. % -84.32% 94.30% 70.07% 85.75% 89.07% 132.30% 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 2.80 1.64 1.32 1.85 4.80 3.30 - -
  QoQ % 70.73% 24.24% -28.65% -61.46% 45.45% 0.00% -
  Horiz. % 84.85% 49.70% 40.00% 56.06% 145.45% 100.00% -
EPS -0.25 0.28 0.21 0.25 0.23 0.34 0.94 -
  QoQ % -189.29% 33.33% -16.00% 8.70% -32.35% -63.83% -
  Horiz. % -26.60% 29.79% 22.34% 26.60% 24.47% 36.17% 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 0.0600 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 - 2,482,932
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 2.77 1.62 1.31 1.83 4.07 2.64 - -
  QoQ % 70.99% 23.66% -28.42% -55.04% 54.17% 0.00% -
  Horiz. % 104.92% 61.36% 49.62% 69.32% 154.17% 100.00% -
EPS -0.25 0.28 0.20 0.25 0.19 0.27 0.05 -
  QoQ % -189.29% 40.00% -20.00% 31.58% -29.63% 440.00% -
  Horiz. % -500.00% 560.00% 400.00% 500.00% 380.00% 540.00% 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 0.0692 0.0692 0.0692 0.0692 0.0508 0.0486 0.0124 213.64%
  QoQ % 0.00% 0.00% 0.00% 36.22% 4.53% 291.94% -
  Horiz. % 558.06% 558.06% 558.06% 558.06% 409.68% 391.94% 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 20.15 16.74 18.14 17.59 5.21 11.20 0.00 -
  QoQ % 20.37% -7.72% 3.13% 237.62% -53.48% 0.00% -
  Horiz. % 179.91% 149.46% 161.96% 157.05% 46.52% 100.00% -
P/EPS -227.17 98.83 116.29 128.46 111.03 109.18 32.50 -
  QoQ % -329.86% -15.01% -9.47% 15.70% 1.69% 235.94% -
  Horiz. % -698.98% 304.09% 357.82% 395.26% 341.63% 335.94% 100.00%
EY -0.44 1.01 0.86 0.78 0.90 0.92 3.08 -
  QoQ % -143.56% 17.44% 10.26% -13.33% -2.17% -70.13% -
  Horiz. % -14.29% 32.79% 27.92% 25.32% 29.22% 29.87% 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 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 18.72 31.64 20.03 13.80 7.29 9.39 0.00 -
  QoQ % -40.83% 57.96% 45.14% 89.30% -22.36% 0.00% -
  Horiz. % 199.36% 336.95% 213.31% 146.96% 77.64% 100.00% -
P/EPS -211.09 186.88 128.40 100.79 155.45 91.48 24.51 -
  QoQ % -212.95% 45.55% 27.39% -35.16% 69.93% 273.24% -
  Horiz. % -861.24% 762.46% 523.87% 411.22% 634.23% 373.24% 100.00%
EY -0.47 0.54 0.78 0.99 0.64 1.09 4.08 -
  QoQ % -187.04% -30.77% -21.21% 54.69% -41.28% -73.28% -
  Horiz. % -11.52% 13.24% 19.12% 24.26% 15.69% 26.72% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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