Highlights

[WIDAD] YoY Cumulative Quarter Result on 2019-09-30 [#3]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     60.57%    YoY -     24.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 61,907 118,161 182,488 38,630 29,726 25,741 30,624 12.43%
  YoY % -47.61% -35.25% 372.40% 29.95% 15.48% -15.95% -
  Horiz. % 202.15% 385.84% 595.90% 126.14% 97.07% 84.05% 100.00%
PBT 6,833 25,214 21,682 4,107 3,706 -758 -1,102 -
  YoY % -72.90% 16.29% 427.93% 10.82% 588.92% 31.22% -
  Horiz. % -620.05% -2,288.02% -1,967.51% -372.69% -336.30% 68.78% 100.00%
Tax -2,333 -7,108 -7,105 -1,256 -870 -740 -769 20.30%
  YoY % 67.18% -0.04% -465.68% -44.37% -17.57% 3.77% -
  Horiz. % 303.38% 924.32% 923.93% 163.33% 113.13% 96.23% 100.00%
NP 4,500 18,106 14,577 2,851 2,836 -1,498 -1,871 -
  YoY % -75.15% 24.21% 411.29% 0.53% 289.32% 19.94% -
  Horiz. % -240.51% -967.72% -779.10% -152.38% -151.58% 80.06% 100.00%
NP to SH 4,500 18,106 14,577 2,853 2,837 -1,315 -1,308 -
  YoY % -75.15% 24.21% 410.94% 0.56% 315.74% -0.54% -
  Horiz. % -344.04% -1,384.25% -1,114.45% -218.12% -216.90% 100.54% 100.00%
Tax Rate 34.14 % 28.19 % 32.77 % 30.58 % 23.48 % - % - % -
  YoY % 21.11% -13.98% 7.16% 30.24% 0.00% 0.00% -
  Horiz. % 145.40% 120.06% 139.57% 130.24% 100.00% - -
Total Cost 57,407 100,055 167,911 35,779 26,890 27,239 32,495 9.94%
  YoY % -42.62% -40.41% 369.30% 33.06% -1.28% -16.17% -
  Horiz. % 176.66% 307.91% 516.73% 110.11% 82.75% 83.83% 100.00%
Net Worth 171,824 171,824 120,655 29,888 27,148 26,836 22,211 40.59%
  YoY % 0.00% 42.41% 303.68% 10.09% 1.16% 20.82% -
  Horiz. % 773.59% 773.59% 543.22% 134.56% 122.23% 120.82% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,824 171,824 120,655 29,888 27,148 26,836 22,211 40.59%
  YoY % 0.00% 42.41% 303.68% 10.09% 1.16% 20.82% -
  Horiz. % 773.59% 773.59% 543.22% 134.56% 122.23% 120.82% 100.00%
NOSH 2,454,641 2,454,641 1,984,465 135,857 135,741 134,183 123,396 64.53%
  YoY % 0.00% 23.69% 1,360.70% 0.09% 1.16% 8.74% -
  Horiz. % 1,989.24% 1,989.24% 1,608.21% 110.10% 110.00% 108.74% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.27 % 15.32 % 7.99 % 7.38 % 9.54 % -5.82 % -6.11 % -
  YoY % -52.55% 91.74% 8.27% -22.64% 263.92% 4.75% -
  Horiz. % -118.99% -250.74% -130.77% -120.79% -156.14% 95.25% 100.00%
ROE 2.62 % 10.54 % 12.08 % 9.55 % 10.45 % -4.90 % -5.89 % -
  YoY % -75.14% -12.75% 26.49% -8.61% 313.27% 16.81% -
  Horiz. % -44.48% -178.95% -205.09% -162.14% -177.42% 83.19% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.52 4.81 9.20 28.43 21.90 19.18 24.82 -31.67%
  YoY % -47.61% -47.72% -67.64% 29.82% 14.18% -22.72% -
  Horiz. % 10.15% 19.38% 37.07% 114.54% 88.24% 77.28% 100.00%
EPS 0.18 0.74 0.73 2.10 2.09 -0.98 -1.06 -
  YoY % -75.68% 1.37% -65.24% 0.48% 313.27% 7.55% -
  Horiz. % -16.98% -69.81% -68.87% -198.11% -197.17% 92.45% 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 0.0608 0.2200 0.2000 0.2000 0.1800 -14.55%
  YoY % 0.00% 15.13% -72.36% 10.00% 0.00% 11.11% -
  Horiz. % 38.89% 38.89% 33.78% 122.22% 111.11% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.43 4.65 7.18 1.52 1.17 1.01 1.20 12.47%
  YoY % -47.74% -35.24% 372.37% 29.91% 15.84% -15.83% -
  Horiz. % 202.50% 387.50% 598.33% 126.67% 97.50% 84.17% 100.00%
EPS 0.18 0.71 0.57 0.11 0.11 -0.05 -0.05 -
  YoY % -74.65% 24.56% 418.18% 0.00% 320.00% 0.00% -
  Horiz. % -360.00% -1,420.00% -1,140.00% -220.00% -220.00% 100.00% 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 0.0676 0.0676 0.0474 0.0118 0.0107 0.0106 0.0087 40.69%
  YoY % 0.00% 42.62% 301.69% 10.28% 0.94% 21.84% -
  Horiz. % 777.01% 777.01% 544.83% 135.63% 122.99% 121.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5900 0.2750 0.3700 0.3900 0.1900 0.1550 0.4850 -
P/RPS 23.39 5.71 4.02 1.37 0.87 0.81 1.95 51.24%
  YoY % 309.63% 42.04% 193.43% 57.47% 7.41% -58.46% -
  Horiz. % 1,199.49% 292.82% 206.15% 70.26% 44.62% 41.54% 100.00%
P/EPS 321.83 37.28 50.37 18.57 9.09 -15.82 -45.75 -
  YoY % 763.28% -25.99% 171.24% 104.29% 157.46% 65.42% -
  Horiz. % -703.45% -81.49% -110.10% -40.59% -19.87% 34.58% 100.00%
EY 0.31 2.68 1.99 5.38 11.00 -6.32 -2.19 -
  YoY % -88.43% 34.67% -63.01% -51.09% 274.05% -188.58% -
  Horiz. % -14.16% -122.37% -90.87% -245.66% -502.28% 288.58% 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 8.43 3.93 6.09 1.77 0.95 0.78 2.69 20.95%
  YoY % 114.50% -35.47% 244.07% 86.32% 21.79% -71.00% -
  Horiz. % 313.38% 146.10% 226.39% 65.80% 35.32% 29.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 -
Price 0.6250 0.5200 0.3100 0.3700 0.2200 0.1650 0.4350 -
P/RPS 24.78 10.80 3.37 1.30 1.00 0.86 1.75 55.48%
  YoY % 129.44% 220.47% 159.23% 30.00% 16.28% -50.86% -
  Horiz. % 1,416.00% 617.14% 192.57% 74.29% 57.14% 49.14% 100.00%
P/EPS 340.92 70.50 42.20 17.62 10.53 -16.84 -41.04 -
  YoY % 383.57% 67.06% 139.50% 67.33% 162.53% 58.97% -
  Horiz. % -830.70% -171.78% -102.83% -42.93% -25.66% 41.03% 100.00%
EY 0.29 1.42 2.37 5.68 9.50 -5.94 -2.44 -
  YoY % -79.58% -40.08% -58.27% -40.21% 259.93% -143.44% -
  Horiz. % -11.89% -58.20% -97.13% -232.79% -389.34% 243.44% 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 8.93 7.43 5.10 1.68 1.10 0.83 2.42 24.29%
  YoY % 20.19% 45.69% 203.57% 52.73% 32.53% -65.70% -
  Horiz. % 369.01% 307.02% 210.74% 69.42% 45.45% 34.30% 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
 
 

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!
PARTNERS & BROKERS