Highlights

[WIDAD] YoY Annualized Quarter Result on 2020-03-31 [#1]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 11-Jun-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Mar-2020  [#1]
Profit Trend QoQ -     -28.51%    YoY -     -65.46%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 98,484 181,428 0 46,224 37,196 30,140 42,008 15.24%
  YoY % -45.72% 0.00% 0.00% 24.27% 23.41% -28.25% -
  Horiz. % 234.44% 431.89% 0.00% 110.04% 88.55% 71.75% 100.00%
PBT 12,664 34,028 -3,844 4,860 3,492 92 2,968 27.33%
  YoY % -62.78% 985.22% -179.09% 39.18% 3,695.65% -96.90% -
  Horiz. % 426.68% 1,146.50% -129.51% 163.75% 117.65% 3.10% 100.00%
Tax -4,084 -9,188 2,164 -1,284 -840 -960 -1,428 19.12%
  YoY % 55.55% -524.58% 268.54% -52.86% 12.50% 32.77% -
  Horiz. % 285.99% 643.42% -151.54% 89.92% 58.82% 67.23% 100.00%
NP 8,580 24,840 -1,680 3,576 2,652 -868 1,540 33.11%
  YoY % -65.46% 1,578.57% -146.98% 34.84% 405.53% -156.36% -
  Horiz. % 557.14% 1,612.99% -109.09% 232.21% 172.21% -56.36% 100.00%
NP to SH 8,580 24,840 -1,680 3,576 2,652 -240 2,408 23.56%
  YoY % -65.46% 1,578.57% -146.98% 34.84% 1,205.00% -109.97% -
  Horiz. % 356.31% 1,031.56% -69.77% 148.50% 110.13% -9.97% 100.00%
Tax Rate 32.25 % 27.00 % - % 26.42 % 24.05 % 1,043.48 % 48.11 % -6.44%
  YoY % 19.44% 0.00% 0.00% 9.85% -97.70% 2,068.95% -
  Horiz. % 67.03% 56.12% 0.00% 54.92% 49.99% 2,168.95% 100.00%
Total Cost 89,904 156,588 1,680 42,648 34,544 31,008 40,468 14.22%
  YoY % -42.59% 9,220.71% -96.06% 23.46% 11.40% -23.38% -
  Horiz. % 222.16% 386.94% 4.15% 105.39% 85.36% 76.62% 100.00%
Net Worth 171,824 171,824 30,115 28,445 24,355 21,600 20,468 42.52%
  YoY % 0.00% 470.55% 5.87% 16.79% 12.76% 5.53% -
  Horiz. % 839.48% 839.48% 147.13% 138.98% 118.99% 105.53% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 171,824 171,824 30,115 28,445 24,355 21,600 20,468 42.52%
  YoY % 0.00% 470.55% 5.87% 16.79% 12.76% 5.53% -
  Horiz. % 839.48% 839.48% 147.13% 138.98% 118.99% 105.53% 100.00%
NOSH 2,454,641 2,454,641 136,889 135,454 135,306 119,999 120,400 65.21%
  YoY % 0.00% 1,693.16% 1.06% 0.11% 12.76% -0.33% -
  Horiz. % 2,038.74% 2,038.74% 113.70% 112.50% 112.38% 99.67% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.71 % 13.69 % 0.00 % 7.74 % 7.13 % -2.88 % 3.67 % 15.48%
  YoY % -36.38% 0.00% 0.00% 8.56% 347.57% -178.47% -
  Horiz. % 237.33% 373.02% 0.00% 210.90% 194.28% -78.47% 100.00%
ROE 4.99 % 14.46 % -5.58 % 12.57 % 10.89 % -1.11 % 11.76 % -13.30%
  YoY % -65.49% 359.14% -144.39% 15.43% 1,081.08% -109.44% -
  Horiz. % 42.43% 122.96% -47.45% 106.89% 92.60% -9.44% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4.01 7.39 - 34.13 27.49 25.12 34.89 -30.25%
  YoY % -45.74% 0.00% 0.00% 24.15% 9.43% -28.00% -
  Horiz. % 11.49% 21.18% 0.00% 97.82% 78.79% 72.00% 100.00%
EPS 0.36 1.00 -1.24 2.64 1.96 -0.20 2.00 -24.84%
  YoY % -64.00% 180.65% -146.97% 34.69% 1,080.00% -110.00% -
  Horiz. % 18.00% 50.00% -62.00% 132.00% 98.00% -10.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.2200 0.2100 0.1800 0.1800 0.1700 -13.74%
  YoY % 0.00% -68.18% 4.76% 16.67% 0.00% 5.88% -
  Horiz. % 41.18% 41.18% 129.41% 123.53% 105.88% 105.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 3.87 7.13 - 1.82 1.46 1.19 1.65 15.25%
  YoY % -45.72% 0.00% 0.00% 24.66% 22.69% -27.88% -
  Horiz. % 234.55% 432.12% 0.00% 110.30% 88.48% 72.12% 100.00%
EPS 0.34 0.98 -0.07 0.14 0.10 -0.01 0.09 24.77%
  YoY % -65.31% 1,500.00% -150.00% 40.00% 1,100.00% -111.11% -
  Horiz. % 377.78% 1,088.89% -77.78% 155.56% 111.11% -11.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0676 0.0676 0.0118 0.0112 0.0096 0.0085 0.0080 42.67%
  YoY % 0.00% 472.88% 5.36% 16.67% 12.94% 6.25% -
  Horiz. % 845.00% 845.00% 147.50% 140.00% 120.00% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.2950 0.3250 0.3800 0.2550 0.1450 0.3950 0.2300 -
P/RPS 7.35 4.40 0.00 0.00 0.53 1.57 0.66 49.38%
  YoY % 67.05% 0.00% 0.00% 0.00% -66.24% 137.88% -
  Horiz. % 1,113.64% 666.67% 0.00% 0.00% 80.30% 237.88% 100.00%
P/EPS 84.40 32.12 -30.96 9.66 7.40 -197.50 11.50 39.36%
  YoY % 162.76% 203.75% -420.50% 30.54% 103.75% -1,817.39% -
  Horiz. % 733.91% 279.30% -269.22% 84.00% 64.35% -1,717.39% 100.00%
EY 1.18 3.11 -3.23 10.35 13.52 -0.51 8.70 -28.30%
  YoY % -62.06% 196.28% -131.21% -23.45% 2,750.98% -105.86% -
  Horiz. % 13.56% 35.75% -37.13% 118.97% 155.40% -5.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.21 4.64 1.73 1.21 0.81 2.19 1.35 20.85%
  YoY % -9.27% 168.21% 42.98% 49.38% -63.01% 62.22% -
  Horiz. % 311.85% 343.70% 128.15% 89.63% 60.00% 162.22% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 11/06/20 30/05/19 30/05/18 29/05/17 30/05/16 12/05/15 28/05/14 -
Price 0.4950 0.2550 0.3000 0.2500 0.1750 0.3350 0.2250 -
P/RPS 12.34 3.45 0.00 0.00 0.64 1.33 0.64 63.68%
  YoY % 257.68% 0.00% 0.00% 0.00% -51.88% 107.81% -
  Horiz. % 1,928.12% 539.06% 0.00% 0.00% 100.00% 207.81% 100.00%
P/EPS 141.61 25.20 -24.44 9.47 8.93 -167.50 11.25 52.46%
  YoY % 461.94% 203.11% -358.08% 6.05% 105.33% -1,588.89% -
  Horiz. % 1,258.76% 224.00% -217.24% 84.18% 79.38% -1,488.89% 100.00%
EY 0.71 3.97 -4.09 10.56 11.20 -0.60 8.89 -34.35%
  YoY % -82.12% 197.07% -138.73% -5.71% 1,966.67% -106.75% -
  Horiz. % 7.99% 44.66% -46.01% 118.79% 125.98% -6.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 7.07 3.64 1.36 1.19 0.97 1.86 1.32 32.24%
  YoY % 94.23% 167.65% 14.29% 22.68% -47.85% 40.91% -
  Horiz. % 535.61% 275.76% 103.03% 90.15% 73.48% 140.91% 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
 
 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 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
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS