Highlights

[WIDAD] YoY Cumulative Quarter 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 -     40.75%    YoY -     -73.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 36,961 77,825 0 24,098 19,354 16,619 21,641 9.32%
  YoY % -52.51% 0.00% 0.00% 24.51% 16.46% -23.21% -
  Horiz. % 170.79% 359.62% 0.00% 111.35% 89.43% 76.79% 100.00%
PBT 4,502 14,925 -1,218 3,382 2,410 -580 -307 -
  YoY % -69.84% 1,325.37% -136.01% 40.33% 515.52% -88.93% -
  Horiz. % -1,466.45% -4,861.56% 396.74% -1,101.63% -785.02% 188.93% 100.00%
Tax -1,483 -3,649 2,093 -738 -539 -528 -636 15.14%
  YoY % 59.36% -274.34% 383.60% -36.92% -2.08% 16.98% -
  Horiz. % 233.18% 573.74% -329.09% 116.04% 84.75% 83.02% 100.00%
NP 3,019 11,276 875 2,644 1,871 -1,108 -943 -
  YoY % -73.23% 1,188.69% -66.91% 41.31% 268.86% -17.50% -
  Horiz. % -320.15% -1,195.76% -92.79% -280.38% -198.41% 117.50% 100.00%
NP to SH 3,019 11,276 875 2,646 1,872 -918 -575 -
  YoY % -73.23% 1,188.69% -66.93% 41.35% 303.92% -59.65% -
  Horiz. % -525.04% -1,961.04% -152.17% -460.17% -325.57% 159.65% 100.00%
Tax Rate 32.94 % 24.45 % - % 21.82 % 22.37 % - % - % -
  YoY % 34.72% 0.00% 0.00% -2.46% 0.00% 0.00% -
  Horiz. % 147.25% 109.30% 0.00% 97.54% 100.00% - -
Total Cost 33,942 66,549 -875 21,454 17,483 17,727 22,584 7.02%
  YoY % -49.00% 7,705.60% -104.08% 22.71% -1.38% -21.51% -
  Horiz. % 150.29% 294.67% -3.87% 95.00% 77.41% 78.49% 100.00%
Net Worth 171,824 171,824 30,774 29,852 24,417 23,947 21,562 41.28%
  YoY % 0.00% 458.34% 3.09% 22.26% 1.96% 11.06% -
  Horiz. % 796.87% 796.87% 142.72% 138.45% 113.24% 111.06% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 171,824 171,824 30,774 29,852 24,417 23,947 21,562 41.28%
  YoY % 0.00% 458.34% 3.09% 22.26% 1.96% 11.06% -
  Horiz. % 796.87% 796.87% 142.72% 138.45% 113.24% 111.06% 100.00%
NOSH 2,454,641 2,454,641 138,001 135,692 135,652 133,043 119,791 65.35%
  YoY % 0.00% 1,678.71% 1.70% 0.03% 1.96% 11.06% -
  Horiz. % 2,049.09% 2,049.09% 115.20% 113.27% 113.24% 111.06% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 8.17 % 14.49 % 0.00 % 10.97 % 9.67 % -6.67 % -4.36 % -
  YoY % -43.62% 0.00% 0.00% 13.44% 244.98% -52.98% -
  Horiz. % -187.39% -332.34% -0.00% -251.61% -221.79% 152.98% 100.00%
ROE 1.76 % 6.56 % 2.84 % 8.86 % 7.67 % -3.83 % -2.67 % -
  YoY % -73.17% 130.99% -67.95% 15.51% 300.26% -43.45% -
  Horiz. % -65.92% -245.69% -106.37% -331.84% -287.27% 143.45% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.51 3.17 - 17.76 14.27 12.49 18.07 -33.85%
  YoY % -52.37% 0.00% 0.00% 24.46% 14.25% -30.88% -
  Horiz. % 8.36% 17.54% 0.00% 98.28% 78.97% 69.12% 100.00%
EPS 0.12 0.46 0.64 1.95 1.38 -0.69 -0.48 -
  YoY % -73.91% -28.12% -67.18% 41.30% 300.00% -43.75% -
  Horiz. % -25.00% -95.83% -133.33% -406.25% -287.50% 143.75% 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 0.2230 0.2200 0.1800 0.1800 0.1800 -14.55%
  YoY % 0.00% -68.61% 1.36% 22.22% 0.00% 0.00% -
  Horiz. % 38.89% 38.89% 123.89% 122.22% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,560,154
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.44 3.04 - 0.94 0.76 0.65 0.85 9.17%
  YoY % -52.63% 0.00% 0.00% 23.68% 16.92% -23.53% -
  Horiz. % 169.41% 357.65% 0.00% 110.59% 89.41% 76.47% 100.00%
EPS 0.12 0.44 0.03 0.10 0.07 -0.04 -0.02 -
  YoY % -72.73% 1,366.67% -70.00% 42.86% 275.00% -100.00% -
  Horiz. % -600.00% -2,200.00% -150.00% -500.00% -350.00% 200.00% 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 0.0671 0.0671 0.0120 0.0117 0.0095 0.0094 0.0084 41.34%
  YoY % 0.00% 459.17% 2.56% 23.16% 1.06% 11.90% -
  Horiz. % 798.81% 798.81% 142.86% 139.29% 113.10% 111.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4800 0.2400 0.3050 0.3750 0.1700 0.2300 0.4150 -
P/RPS 31.88 7.57 0.00 2.11 1.19 1.84 2.30 54.93%
  YoY % 321.14% 0.00% 0.00% 77.31% -35.33% -20.00% -
  Horiz. % 1,386.09% 329.13% 0.00% 91.74% 51.74% 80.00% 100.00%
P/EPS 390.27 52.24 48.10 19.23 12.32 -33.33 -86.46 -
  YoY % 647.07% 8.61% 150.13% 56.09% 136.96% 61.45% -
  Horiz. % -451.39% -60.42% -55.63% -22.24% -14.25% 38.55% 100.00%
EY 0.26 1.91 2.08 5.20 8.12 -3.00 -1.16 -
  YoY % -86.39% -8.17% -60.00% -35.96% 370.67% -158.62% -
  Horiz. % -22.41% -164.66% -179.31% -448.28% -700.00% 258.62% 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 6.86 3.43 1.37 1.70 0.94 1.28 2.31 19.87%
  YoY % 100.00% 150.36% -19.41% 80.85% -26.56% -44.59% -
  Horiz. % 296.97% 148.48% 59.31% 73.59% 40.69% 55.41% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 27/08/19 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 -
Price 0.5400 0.2650 0.2300 0.3250 0.1800 0.1250 0.5000 -
P/RPS 35.86 8.36 0.00 1.83 1.26 1.00 2.77 53.17%
  YoY % 328.95% 0.00% 0.00% 45.24% 26.00% -63.90% -
  Horiz. % 1,294.58% 301.81% 0.00% 66.06% 45.49% 36.10% 100.00%
P/EPS 439.05 57.69 36.27 16.67 13.04 -18.12 -104.17 -
  YoY % 661.05% 59.06% 117.58% 27.84% 171.96% 82.61% -
  Horiz. % -421.47% -55.38% -34.82% -16.00% -12.52% 17.39% 100.00%
EY 0.23 1.73 2.76 6.00 7.67 -5.52 -0.96 -
  YoY % -86.71% -37.32% -54.00% -21.77% 238.95% -475.00% -
  Horiz. % -23.96% -180.21% -287.50% -625.00% -798.96% 575.00% 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 7.71 3.79 1.03 1.48 1.00 0.69 2.78 18.51%
  YoY % 103.43% 267.96% -30.41% 48.00% 44.93% -75.18% -
  Horiz. % 277.34% 136.33% 37.05% 53.24% 35.97% 24.82% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with 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