Highlights

[WIDAD] YoY 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 -     -59.25%    YoY -     -82.75%
Quarter Report


View:


Show?  YoY % Horiz. %

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 12,340 32,468 0 12,542 10,055 9,084 11,139 1.72%
  YoY % -61.99% 0.00% 0.00% 24.73% 10.69% -18.45% -
  Horiz. % 110.78% 291.48% 0.00% 112.60% 90.27% 81.55% 100.00%
PBT 1,336 6,418 -257 2,167 1,537 -603 -1,050 -
  YoY % -79.18% 2,597.28% -111.86% 40.99% 354.89% 42.57% -
  Horiz. % -127.24% -611.24% 24.48% -206.38% -146.38% 57.43% 100.00%
Tax -462 -1,352 1,552 -417 -329 -288 -279 8.76%
  YoY % 65.83% -187.11% 472.18% -26.75% -14.24% -3.23% -
  Horiz. % 165.59% 484.59% -556.27% 149.46% 117.92% 103.23% 100.00%
NP 874 5,066 1,295 1,750 1,208 -891 -1,329 -
  YoY % -82.75% 291.20% -26.00% 44.87% 235.58% 32.96% -
  Horiz. % -65.76% -381.19% -97.44% -131.68% -90.90% 67.04% 100.00%
NP to SH 874 5,066 1,295 1,752 1,209 -858 -1,178 -
  YoY % -82.75% 291.20% -26.08% 44.91% 240.91% 27.16% -
  Horiz. % -74.19% -430.05% -109.93% -148.73% -102.63% 72.84% 100.00%
Tax Rate 34.58 % 21.07 % - % 19.24 % 21.41 % - % - % -
  YoY % 64.12% 0.00% 0.00% -10.14% 0.00% 0.00% -
  Horiz. % 161.51% 98.41% 0.00% 89.86% 100.00% - -
Total Cost 11,466 27,402 -1,295 10,792 8,847 9,975 12,468 -1.39%
  YoY % -58.16% 2,215.98% -112.00% 21.98% -11.31% -20.00% -
  Horiz. % 91.96% 219.78% -10.39% 86.56% 70.96% 80.00% 100.00%
Net Worth 171,824 171,824 30,774 29,879 24,451 24,514 21,636 41.20%
  YoY % 0.00% 458.34% 3.00% 22.20% -0.26% 13.30% -
  Horiz. % 794.14% 794.14% 142.23% 138.09% 113.01% 113.30% 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 29,879 24,451 24,514 21,636 41.20%
  YoY % 0.00% 458.34% 3.00% 22.20% -0.26% 13.30% -
  Horiz. % 794.14% 794.14% 142.23% 138.09% 113.01% 113.30% 100.00%
NOSH 2,454,641 2,454,641 138,001 135,813 135,842 136,190 120,204 65.25%
  YoY % 0.00% 1,678.71% 1.61% -0.02% -0.26% 13.30% -
  Horiz. % 2,042.06% 2,042.06% 114.81% 112.99% 113.01% 113.30% 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 7.08 % 15.60 % 0.00 % 13.95 % 12.01 % -9.81 % -11.93 % -
  YoY % -54.62% 0.00% 0.00% 16.15% 222.43% 17.77% -
  Horiz. % -59.35% -130.76% -0.00% -116.93% -100.67% 82.23% 100.00%
ROE 0.51 % 2.95 % 4.21 % 5.86 % 4.94 % -3.50 % -5.44 % -
  YoY % -82.71% -29.93% -28.16% 18.62% 241.14% 35.66% -
  Horiz. % -9.38% -54.23% -77.39% -107.72% -90.81% 64.34% 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 0.50 1.32 - 9.23 7.40 6.67 9.27 -38.50%
  YoY % -62.12% 0.00% 0.00% 24.73% 10.94% -28.05% -
  Horiz. % 5.39% 14.24% 0.00% 99.57% 79.83% 71.95% 100.00%
EPS 0.04 0.21 0.94 1.29 0.89 -0.63 -0.98 -
  YoY % -80.95% -77.66% -27.13% 44.94% 241.27% 35.71% -
  Horiz. % -4.08% -21.43% -95.92% -131.63% -90.82% 64.29% 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 - 2,455,906
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.50 1.32 - 0.51 0.41 0.37 0.45 1.77%
  YoY % -62.12% 0.00% 0.00% 24.39% 10.81% -17.78% -
  Horiz. % 111.11% 293.33% 0.00% 113.33% 91.11% 82.22% 100.00%
EPS 0.04 0.21 0.05 0.07 0.05 -0.03 -0.05 -
  YoY % -80.95% 320.00% -28.57% 40.00% 266.67% 40.00% -
  Horiz. % -80.00% -420.00% -100.00% -140.00% -100.00% 60.00% 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 0.0125 0.0122 0.0100 0.0100 0.0088 41.24%
  YoY % 0.00% 460.00% 2.46% 22.00% 0.00% 13.64% -
  Horiz. % 795.45% 795.45% 142.05% 138.64% 113.64% 113.64% 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 95.48 18.14 0.00 4.06 2.30 3.45 4.48 66.43%
  YoY % 426.35% 0.00% 0.00% 76.52% -33.33% -22.99% -
  Horiz. % 2,131.25% 404.91% 0.00% 90.62% 51.34% 77.01% 100.00%
P/EPS 1,348.09 116.29 32.50 29.07 19.10 -36.51 -42.35 -
  YoY % 1,059.25% 257.82% 11.80% 52.20% 152.31% 13.79% -
  Horiz. % -3,183.21% -274.59% -76.74% -68.64% -45.10% 86.21% 100.00%
EY 0.07 0.86 3.08 3.44 5.24 -2.74 -2.36 -
  YoY % -91.86% -72.08% -10.47% -34.35% 291.24% -16.10% -
  Horiz. % -2.97% -36.44% -130.51% -145.76% -222.03% 116.10% 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 107.42 20.03 0.00 3.52 2.43 1.87 5.40 64.53%
  YoY % 436.30% 0.00% 0.00% 44.86% 29.95% -65.37% -
  Horiz. % 1,989.26% 370.93% 0.00% 65.19% 45.00% 34.63% 100.00%
P/EPS 1,516.60 128.40 24.51 25.19 20.22 -19.84 -51.02 -
  YoY % 1,081.15% 423.87% -2.70% 24.58% 201.92% 61.11% -
  Horiz. % -2,972.56% -251.67% -48.04% -49.37% -39.63% 38.89% 100.00%
EY 0.07 0.78 4.08 3.97 4.94 -5.04 -1.96 -
  YoY % -91.03% -80.88% 2.77% -19.64% 198.02% -157.14% -
  Horiz. % -3.57% -39.80% -208.16% -202.55% -252.04% 257.14% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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