Highlights

[WIDAD] YoY TTM Result on 2016-06-30 [#2]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 29-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     1,396.62%    YoY -     145.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 244,374 14,532 47,492 39,490 33,515 43,553 26,577 44.72%
  YoY % 1,581.63% -69.40% 20.26% 17.83% -23.05% 63.87% -
  Horiz. % 919.49% 54.68% 178.70% 148.59% 126.11% 163.87% 100.00%
PBT 31,501 -2,261 3,743 5,195 -4,554 1,102 47 195.68%
  YoY % 1,493.23% -160.41% -27.95% 214.08% -513.25% 2,244.68% -
  Horiz. % 67,023.41% -4,810.64% 7,963.83% 11,053.19% -9,689.36% 2,344.68% 100.00%
Tax -8,765 3,724 -1,623 -905 -787 -1,371 -574 57.48%
  YoY % -335.37% 329.45% -79.34% -14.99% 42.60% -138.85% -
  Horiz. % 1,527.00% -648.78% 282.75% 157.67% 137.11% 238.85% 100.00%
NP 22,736 1,463 2,120 4,290 -5,341 -269 -527 -
  YoY % 1,454.07% -30.99% -50.58% 180.32% -1,885.50% 48.96% -
  Horiz. % -4,314.23% -277.61% -402.28% -814.04% 1,013.47% 51.04% 100.00%
NP to SH 22,736 1,299 2,368 1,919 -4,204 786 -290 -
  YoY % 1,650.27% -45.14% 23.40% 145.65% -634.86% 371.03% -
  Horiz. % -7,840.00% -447.93% -816.55% -661.72% 1,449.66% -271.03% 100.00%
Tax Rate 27.82 % - % 43.36 % 17.42 % - % 124.41 % 1,221.28 % -46.74%
  YoY % 0.00% 0.00% 148.91% 0.00% 0.00% -89.81% -
  Horiz. % 2.28% 0.00% 3.55% 1.43% 0.00% 10.19% 100.00%
Total Cost 221,638 13,069 45,372 35,200 38,856 43,822 27,104 41.92%
  YoY % 1,595.91% -71.20% 28.90% -9.41% -11.33% 61.68% -
  Horiz. % 817.73% 48.22% 167.40% 129.87% 143.36% 161.68% 100.00%
Net Worth 171,824 30,774 29,879 24,451 24,514 21,636 18,529 44.92%
  YoY % 458.34% 3.00% 22.20% -0.26% 13.30% 16.77% -
  Horiz. % 927.31% 166.08% 161.25% 131.96% 132.30% 116.77% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 171,824 30,774 29,879 24,451 24,514 21,636 18,529 44.92%
  YoY % 458.34% 3.00% 22.20% -0.26% 13.30% 16.77% -
  Horiz. % 927.31% 166.08% 161.25% 131.96% 132.30% 116.77% 100.00%
NOSH 2,454,641 138,001 135,813 135,842 136,190 120,204 123,529 64.54%
  YoY % 1,678.71% 1.61% -0.02% -0.26% 13.30% -2.69% -
  Horiz. % 1,987.09% 111.72% 109.94% 109.97% 110.25% 97.31% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.30 % 10.07 % 4.46 % 10.86 % -15.94 % -0.62 % -1.98 % -
  YoY % -7.65% 125.78% -58.93% 168.13% -2,470.97% 68.69% -
  Horiz. % -469.70% -508.59% -225.25% -548.48% 805.05% 31.31% 100.00%
ROE 13.23 % 4.22 % 7.93 % 7.85 % -17.15 % 3.63 % -1.57 % -
  YoY % 213.51% -46.78% 1.02% 145.77% -572.45% 331.21% -
  Horiz. % -842.68% -268.79% -505.10% -500.00% 1,092.36% -231.21% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 9.96 10.53 34.97 29.07 24.61 36.23 21.51 -12.04%
  YoY % -5.41% -69.89% 20.30% 18.12% -32.07% 68.43% -
  Horiz. % 46.30% 48.95% 162.58% 135.15% 114.41% 168.43% 100.00%
EPS 0.93 0.94 1.74 1.41 -3.09 0.65 -0.23 -
  YoY % -1.06% -45.98% 23.40% 145.63% -575.38% 382.61% -
  Horiz. % -404.35% -408.70% -756.52% -613.04% 1,343.48% -282.61% 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 0.2230 0.2200 0.1800 0.1800 0.1800 0.1500 -11.92%
  YoY % -68.61% 1.36% 22.22% 0.00% 0.00% 20.00% -
  Horiz. % 46.67% 148.67% 146.67% 120.00% 120.00% 120.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,736,500
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 8.93 0.53 1.74 1.44 1.22 1.59 0.97 44.75%
  YoY % 1,584.91% -69.54% 20.83% 18.03% -23.27% 63.92% -
  Horiz. % 920.62% 54.64% 179.38% 148.45% 125.77% 163.92% 100.00%
EPS 0.83 0.05 0.09 0.07 -0.15 0.03 -0.01 -
  YoY % 1,560.00% -44.44% 28.57% 146.67% -600.00% 400.00% -
  Horiz. % -8,300.00% -500.00% -900.00% -700.00% 1,500.00% -300.00% 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 0.0628 0.0112 0.0109 0.0089 0.0090 0.0079 0.0068 44.82%
  YoY % 460.71% 2.75% 22.47% -1.11% 13.92% 16.18% -
  Horiz. % 923.53% 164.71% 160.29% 130.88% 132.35% 116.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.2400 0.3050 0.3750 0.1700 0.2300 0.4150 0.2000 -
P/RPS 2.41 2.90 1.07 0.58 0.93 1.15 0.93 17.19%
  YoY % -16.90% 171.03% 84.48% -37.63% -19.13% 23.66% -
  Horiz. % 259.14% 311.83% 115.05% 62.37% 100.00% 123.66% 100.00%
P/EPS 25.91 32.40 21.51 12.03 -7.45 63.47 -85.19 -
  YoY % -20.03% 50.63% 78.80% 261.48% -111.74% 174.50% -
  Horiz. % -30.41% -38.03% -25.25% -14.12% 8.75% -74.50% 100.00%
EY 3.86 3.09 4.65 8.31 -13.42 1.58 -1.17 -
  YoY % 24.92% -33.55% -44.04% 161.92% -949.37% 235.04% -
  Horiz. % -329.91% -264.10% -397.44% -710.26% 1,147.01% -135.04% 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 3.43 1.37 1.70 0.94 1.28 2.31 1.33 17.10%
  YoY % 150.36% -19.41% 80.85% -26.56% -44.59% 73.68% -
  Horiz. % 257.89% 103.01% 127.82% 70.68% 96.24% 173.68% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 28/08/13 -
Price 0.2650 0.2300 0.3250 0.1800 0.1250 0.5000 0.2300 -
P/RPS 2.66 2.18 0.93 0.62 0.51 1.38 1.07 16.38%
  YoY % 22.02% 134.41% 50.00% 21.57% -63.04% 28.97% -
  Horiz. % 248.60% 203.74% 86.92% 57.94% 47.66% 128.97% 100.00%
P/EPS 28.61 24.43 18.64 12.74 -4.05 76.47 -97.97 -
  YoY % 17.11% 31.06% 46.31% 414.57% -105.30% 178.05% -
  Horiz. % -29.20% -24.94% -19.03% -13.00% 4.13% -78.05% 100.00%
EY 3.50 4.09 5.36 7.85 -24.69 1.31 -1.02 -
  YoY % -14.43% -23.69% -31.72% 131.79% -1,984.73% 228.43% -
  Horiz. % -343.14% -400.98% -525.49% -769.61% 2,420.59% -128.43% 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 3.79 1.03 1.48 1.00 0.69 2.78 1.53 16.31%
  YoY % 267.96% -30.41% 48.00% 44.93% -75.18% 81.70% -
  Horiz. % 247.71% 67.32% 96.73% 65.36% 45.10% 181.70% 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
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS