Highlights

[WIDAD] QoQ TTM 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 -     -52.82%    YoY -     -83.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 130,742 146,132 166,260 186,996 219,162 244,374 211,906 -27.46%
  QoQ % -10.53% -12.11% -11.09% -14.68% -10.32% 15.32% -
  Horiz. % 61.70% 68.96% 78.46% 88.24% 103.42% 115.32% 100.00%
PBT 12,153 20,111 25,193 30,534 32,102 31,501 24,826 -37.81%
  QoQ % -39.57% -20.17% -17.49% -4.88% 1.91% 26.89% -
  Horiz. % 48.95% 81.01% 101.48% 122.99% 129.31% 126.89% 100.00%
Tax -13,758 -16,367 -17,257 -18,533 -9,261 -8,765 -5,861 76.35%
  QoQ % 15.94% 5.16% 6.89% -100.12% -5.66% -49.55% -
  Horiz. % 234.74% 279.25% 294.44% 316.21% 158.01% 149.55% 100.00%
NP -1,605 3,744 7,936 12,001 22,841 22,736 18,965 -
  QoQ % -142.87% -52.82% -33.87% -47.46% 0.46% 19.88% -
  Horiz. % -8.46% 19.74% 41.85% 63.28% 120.44% 119.88% 100.00%
NP to SH -1,605 3,744 7,936 12,001 22,841 22,736 18,965 -
  QoQ % -142.87% -52.82% -33.87% -47.46% 0.46% 19.88% -
  Horiz. % -8.46% 19.74% 41.85% 63.28% 120.44% 119.88% 100.00%
Tax Rate 113.21 % 81.38 % 68.50 % 60.70 % 28.85 % 27.82 % 23.61 % 183.54%
  QoQ % 39.11% 18.80% 12.85% 110.40% 3.70% 17.83% -
  Horiz. % 479.50% 344.68% 290.13% 257.09% 122.19% 117.83% 100.00%
Total Cost 132,347 142,388 158,324 174,995 196,321 221,638 192,941 -22.17%
  QoQ % -7.05% -10.07% -9.53% -10.86% -11.42% 14.87% -
  Horiz. % 68.59% 73.80% 82.06% 90.70% 101.75% 114.87% 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 0 0 0 0 0 0 0 -
  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 -1.23 % 2.56 % 4.77 % 6.42 % 10.42 % 9.30 % 8.95 % -
  QoQ % -148.05% -46.33% -25.70% -38.39% 12.04% 3.91% -
  Horiz. % -13.74% 28.60% 53.30% 71.73% 116.42% 103.91% 100.00%
ROE -0.93 % 2.18 % 4.62 % 6.98 % 13.29 % 13.23 % 11.04 % -
  QoQ % -142.66% -52.81% -33.81% -47.48% 0.45% 19.84% -
  Horiz. % -8.42% 19.75% 41.85% 63.22% 120.38% 119.84% 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 5.33 5.95 6.77 7.62 8.93 9.96 8.63 -27.41%
  QoQ % -10.42% -12.11% -11.15% -14.67% -10.34% 15.41% -
  Horiz. % 61.76% 68.95% 78.45% 88.30% 103.48% 115.41% 100.00%
EPS -0.07 0.15 0.32 0.49 0.93 0.93 0.77 -
  QoQ % -146.67% -53.12% -34.69% -47.31% 0.00% 20.78% -
  Horiz. % -9.09% 19.48% 41.56% 63.64% 120.78% 120.78% 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 - 2,560,154
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.11 5.71 6.49 7.30 8.56 9.55 8.28 -27.45%
  QoQ % -10.51% -12.02% -11.10% -14.72% -10.37% 15.34% -
  Horiz. % 61.71% 68.96% 78.38% 88.16% 103.38% 115.34% 100.00%
EPS -0.06 0.15 0.31 0.47 0.89 0.89 0.74 -
  QoQ % -140.00% -51.61% -34.04% -47.19% 0.00% 20.27% -
  Horiz. % -8.11% 20.27% 41.89% 63.51% 120.27% 120.27% 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 0.0671 0.0671 0.0671 0.0671 0.0671 0.0671 0.0671 -
  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 11.08 8.06 4.36 7.42 3.08 2.41 3.76 105.14%
  QoQ % 37.47% 84.86% -41.24% 140.91% 27.80% -35.90% -
  Horiz. % 294.68% 214.36% 115.96% 197.34% 81.91% 64.10% 100.00%
P/EPS -902.33 314.70 91.24 115.56 29.55 25.91 42.06 -
  QoQ % -386.73% 244.91% -21.05% 291.07% 14.05% -38.40% -
  Horiz. % -2,145.34% 748.22% 216.93% 274.75% 70.26% 61.60% 100.00%
EY -0.11 0.32 1.10 0.87 3.38 3.86 2.38 -
  QoQ % -134.38% -70.91% 26.44% -74.26% -12.44% 62.18% -
  Horiz. % -4.62% 13.45% 46.22% 36.55% 142.02% 162.18% 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 11.73 9.07 7.31 6.89 5.82 2.66 2.95 150.36%
  QoQ % 29.33% 24.08% 6.10% 18.38% 118.80% -9.83% -
  Horiz. % 397.63% 307.46% 247.80% 233.56% 197.29% 90.17% 100.00%
P/EPS -955.86 354.03 153.11 107.38 55.88 28.61 33.00 -
  QoQ % -369.99% 131.23% 42.59% 92.16% 95.32% -13.30% -
  Horiz. % -2,896.55% 1,072.82% 463.97% 325.39% 169.33% 86.70% 100.00%
EY -0.10 0.28 0.65 0.93 1.79 3.50 3.03 -
  QoQ % -135.71% -56.92% -30.11% -48.04% -48.86% 15.51% -
  Horiz. % -3.30% 9.24% 21.45% 30.69% 59.08% 115.51% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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