Highlights

[WIDAD] YoY Cumulative Quarter 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 -     -67.84%    YoY -     1,578.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 24,621 45,357 0 11,556 9,299 7,535 10,502 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 3,166 8,507 -961 1,215 873 23 742 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 -1,021 -2,297 541 -321 -210 -240 -357 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 2,145 6,210 -420 894 663 -217 385 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 2,145 6,210 -420 894 663 -60 602 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 22,476 39,147 420 10,662 8,636 7,752 10,117 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 1.25 % 3.61 % -1.39 % 3.14 % 2.72 % -0.28 % 2.94 % -13.27%
  YoY % -65.37% 359.71% -144.27% 15.44% 1,071.43% -109.52% -
  Horiz. % 42.52% 122.79% -47.28% 106.80% 92.52% -9.52% 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 1.00 1.85 - 8.53 6.87 6.28 8.72 -30.27%
  YoY % -45.95% 0.00% 0.00% 24.16% 9.39% -27.98% -
  Horiz. % 11.47% 21.22% 0.00% 97.82% 78.78% 72.02% 100.00%
EPS 0.09 0.25 -0.31 0.66 0.49 -0.05 0.50 -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 - 2,555,646
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.96 1.77 - 0.45 0.36 0.29 0.41 15.22%
  YoY % -45.76% 0.00% 0.00% 25.00% 24.14% -29.27% -
  Horiz. % 234.15% 431.71% 0.00% 109.76% 87.80% 70.73% 100.00%
EPS 0.08 0.24 -0.02 0.03 0.03 0.00 0.02 25.97%
  YoY % -66.67% 1,300.00% -166.67% 0.00% 0.00% 0.00% -
  Horiz. % 400.00% 1,200.00% -100.00% 150.00% 150.00% 0.00% 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 0.0672 0.0672 0.0118 0.0111 0.0095 0.0085 0.0080 42.53%
  YoY % 0.00% 469.49% 6.31% 16.84% 11.76% 6.25% -
  Horiz. % 840.00% 840.00% 147.50% 138.75% 118.75% 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 29.41 17.59 0.00 0.00 2.11 6.29 2.64 49.39%
  YoY % 67.20% 0.00% 0.00% 0.00% -66.45% 138.26% -
  Horiz. % 1,114.02% 666.29% 0.00% 0.00% 79.92% 238.26% 100.00%
P/EPS 337.58 128.46 -123.85 38.64 29.59 -790.00 46.00 39.36%
  YoY % 162.79% 203.72% -420.52% 30.58% 103.75% -1,817.39% -
  Horiz. % 733.87% 279.26% -269.24% 84.00% 64.33% -1,717.39% 100.00%
EY 0.30 0.78 -0.81 2.59 3.38 -0.13 2.17 -28.07%
  YoY % -61.54% 196.30% -131.27% -23.37% 2,700.00% -105.99% -
  Horiz. % 13.82% 35.94% -37.33% 119.35% 155.76% -5.99% 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 49.35 13.80 0.00 0.00 2.55 5.34 2.58 63.46%
  YoY % 257.61% 0.00% 0.00% 0.00% -52.25% 106.98% -
  Horiz. % 1,912.79% 534.88% 0.00% 0.00% 98.84% 206.98% 100.00%
P/EPS 566.46 100.79 -97.78 37.88 35.71 -670.00 45.00 52.46%
  YoY % 462.02% 203.08% -358.13% 6.08% 105.33% -1,588.89% -
  Horiz. % 1,258.80% 223.98% -217.29% 84.18% 79.36% -1,488.89% 100.00%
EY 0.18 0.99 -1.02 2.64 2.80 -0.15 2.22 -34.19%
  YoY % -81.82% 197.06% -138.64% -5.71% 1,966.67% -106.76% -
  Horiz. % 8.11% 44.59% -45.95% 118.92% 126.13% -6.76% 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
 
 

93  131  453  1841 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 DNEX 0.26+0.005 
 DGB-WC 0.02+0.015 
 KTG 0.25+0.005 
 DGB 0.10-0.005 
 DNEX-WD 0.0450.00 
 XOX 0.0950.00 
 KNM 0.1850.00 
 MELEWAR 0.505+0.01 
 LIONIND 0.725+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