Highlights

[WIDAD] QoQ TTM 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 -     53.75%    YoY -     980.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 186,996 219,162 244,374 211,906 166,549 65,548 14,532 446.58%
  QoQ % -14.68% -10.32% 15.32% 27.23% 154.09% 351.06% -
  Horiz. % 1,286.79% 1,508.13% 1,681.63% 1,458.20% 1,146.08% 451.06% 100.00%
PBT 30,534 32,102 31,501 24,826 15,358 6,702 -2,261 -
  QoQ % -4.88% 1.91% 26.89% 61.65% 129.16% 396.42% -
  Horiz. % -1,350.46% -1,419.81% -1,393.23% -1,098.01% -679.26% -296.42% 100.00%
Tax -18,533 -9,261 -8,765 -5,861 -3,023 1,279 3,724 -
  QoQ % -100.12% -5.66% -49.55% -93.88% -336.36% -65.66% -
  Horiz. % -497.66% -248.68% -235.37% -157.38% -81.18% 34.34% 100.00%
NP 12,001 22,841 22,736 18,965 12,335 7,981 1,463 305.18%
  QoQ % -47.46% 0.46% 19.88% 53.75% 54.55% 445.52% -
  Horiz. % 820.30% 1,561.24% 1,554.07% 1,296.31% 843.13% 545.52% 100.00%
NP to SH 12,001 22,841 22,736 18,965 12,335 7,817 1,299 338.51%
  QoQ % -47.46% 0.46% 19.88% 53.75% 57.80% 501.77% -
  Horiz. % 923.86% 1,758.35% 1,750.27% 1,459.97% 949.58% 601.77% 100.00%
Tax Rate 60.70 % 28.85 % 27.82 % 23.61 % 19.68 % -19.08 % - % -
  QoQ % 110.40% 3.70% 17.83% 19.97% 203.14% 0.00% -
  Horiz. % -318.13% -151.21% -145.81% -123.74% -103.14% 100.00% -
Total Cost 174,995 196,321 221,638 192,941 154,214 57,567 13,069 461.22%
  QoQ % -10.86% -11.42% 14.87% 25.11% 167.89% 340.49% -
  Horiz. % 1,339.01% 1,502.19% 1,695.91% 1,476.33% 1,180.00% 440.49% 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 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
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 % 10.42 % 9.30 % 8.95 % 7.41 % 12.18 % 10.07 % -25.86%
  QoQ % -38.39% 12.04% 3.91% 20.78% -39.16% 20.95% -
  Horiz. % 63.75% 103.48% 92.35% 88.88% 73.58% 120.95% 100.00%
ROE 6.98 % 13.29 % 13.23 % 11.04 % 9.78 % 6.48 % 4.22 % 39.73%
  QoQ % -47.48% 0.45% 19.84% 12.88% 50.93% 53.55% -
  Horiz. % 165.40% 314.93% 313.51% 261.61% 231.75% 153.55% 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 8.93 9.96 8.63 7.92 3.30 10.53 -19.35%
  QoQ % -14.67% -10.34% 15.41% 8.96% 140.00% -68.66% -
  Horiz. % 72.36% 84.81% 94.59% 81.96% 75.21% 31.34% 100.00%
EPS 0.49 0.93 0.93 0.77 0.59 0.39 0.94 -35.15%
  QoQ % -47.31% 0.00% 20.78% 30.51% 51.28% -58.51% -
  Horiz. % 52.13% 98.94% 98.94% 81.91% 62.77% 41.49% 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 8.62 9.61 8.33 6.55 2.58 0.57 447.33%
  QoQ % -14.73% -10.30% 15.37% 27.18% 153.88% 352.63% -
  Horiz. % 1,289.47% 1,512.28% 1,685.96% 1,461.40% 1,149.12% 452.63% 100.00%
EPS 0.47 0.90 0.89 0.75 0.49 0.31 0.05 343.59%
  QoQ % -47.78% 1.12% 18.67% 53.06% 58.06% 520.00% -
  Horiz. % 940.00% 1,800.00% 1,780.00% 1,500.00% 980.00% 620.00% 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 3.08 2.41 3.76 3.16 11.20 2.90 86.75%
  QoQ % 140.91% 27.80% -35.90% 18.99% -71.79% 286.21% -
  Horiz. % 255.86% 106.21% 83.10% 129.66% 108.97% 386.21% 100.00%
P/EPS 115.56 29.55 25.91 42.06 42.62 93.93 32.40 132.90%
  QoQ % 291.07% 14.05% -38.40% -1.31% -54.63% 189.91% -
  Horiz. % 356.67% 91.20% 79.97% 129.81% 131.54% 289.91% 100.00%
EY 0.87 3.38 3.86 2.38 2.35 1.06 3.09 -56.94%
  QoQ % -74.26% -12.44% 62.18% 1.28% 121.70% -65.70% -
  Horiz. % 28.16% 109.39% 124.92% 77.02% 76.05% 34.30% 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 5.82 2.66 2.95 4.42 9.39 2.18 114.91%
  QoQ % 18.38% 118.80% -9.83% -33.26% -52.93% 330.73% -
  Horiz. % 316.06% 266.97% 122.02% 135.32% 202.75% 430.73% 100.00%
P/EPS 107.38 55.88 28.61 33.00 59.67 78.70 24.43 167.61%
  QoQ % 92.16% 95.32% -13.30% -44.70% -24.18% 222.14% -
  Horiz. % 439.54% 228.74% 117.11% 135.08% 244.25% 322.14% 100.00%
EY 0.93 1.79 3.50 3.03 1.68 1.27 4.09 -62.65%
  QoQ % -48.04% -48.86% 15.51% 80.36% 32.28% -68.95% -
  Horiz. % 22.74% 43.77% 85.57% 74.08% 41.08% 31.05% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

339  380  599  1173 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.36+0.005 
 SAMAIDEN 1.90+0.22 
 MESTRON 0.23+0.015 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 

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