Highlights

[WIDAD] YoY TTM Result on 2019-06-30 [#2]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 27-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     19.88%    YoY -     1,650.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 146,132 244,374 14,532 47,492 39,490 33,515 43,553 22.33%
  YoY % -40.20% 1,581.63% -69.40% 20.26% 17.83% -23.05% -
  Horiz. % 335.53% 561.10% 33.37% 109.04% 90.67% 76.95% 100.00%
PBT 20,111 31,501 -2,261 3,743 5,195 -4,554 1,102 62.19%
  YoY % -36.16% 1,493.23% -160.41% -27.95% 214.08% -513.25% -
  Horiz. % 1,824.95% 2,858.53% -205.17% 339.66% 471.42% -413.25% 100.00%
Tax -16,367 -8,765 3,724 -1,623 -905 -787 -1,371 51.12%
  YoY % -86.73% -335.37% 329.45% -79.34% -14.99% 42.60% -
  Horiz. % 1,193.80% 639.31% -271.63% 118.38% 66.01% 57.40% 100.00%
NP 3,744 22,736 1,463 2,120 4,290 -5,341 -269 -
  YoY % -83.53% 1,454.07% -30.99% -50.58% 180.32% -1,885.50% -
  Horiz. % -1,391.82% -8,452.04% -543.87% -788.10% -1,594.80% 1,985.50% 100.00%
NP to SH 3,744 22,736 1,299 2,368 1,919 -4,204 786 29.68%
  YoY % -83.53% 1,650.27% -45.14% 23.40% 145.65% -634.86% -
  Horiz. % 476.34% 2,892.62% 165.27% 301.27% 244.15% -534.86% 100.00%
Tax Rate 81.38 % 27.82 % - % 43.36 % 17.42 % - % 124.41 % -6.82%
  YoY % 192.52% 0.00% 0.00% 148.91% 0.00% 0.00% -
  Horiz. % 65.41% 22.36% 0.00% 34.85% 14.00% 0.00% 100.00%
Total Cost 142,388 221,638 13,069 45,372 35,200 38,856 43,822 21.68%
  YoY % -35.76% 1,595.91% -71.20% 28.90% -9.41% -11.33% -
  Horiz. % 324.92% 505.77% 29.82% 103.54% 80.32% 88.67% 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 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
30/06/20 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 2.56 % 9.30 % 10.07 % 4.46 % 10.86 % -15.94 % -0.62 % -
  YoY % -72.47% -7.65% 125.78% -58.93% 168.13% -2,470.97% -
  Horiz. % -412.90% -1,500.00% -1,624.19% -719.35% -1,751.61% 2,570.97% 100.00%
ROE 2.18 % 13.23 % 4.22 % 7.93 % 7.85 % -17.15 % 3.63 % -8.14%
  YoY % -83.52% 213.51% -46.78% 1.02% 145.77% -572.45% -
  Horiz. % 60.06% 364.46% 116.25% 218.46% 216.25% -472.45% 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 5.95 9.96 10.53 34.97 29.07 24.61 36.23 -25.98%
  YoY % -40.26% -5.41% -69.89% 20.30% 18.12% -32.07% -
  Horiz. % 16.42% 27.49% 29.06% 96.52% 80.24% 67.93% 100.00%
EPS 0.15 0.93 0.94 1.74 1.41 -3.09 0.65 -21.66%
  YoY % -83.87% -1.06% -45.98% 23.40% 145.63% -575.38% -
  Horiz. % 23.08% 143.08% 144.62% 267.69% 216.92% -475.38% 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 - 2,736,500
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 5.34 8.93 0.53 1.74 1.44 1.22 1.59 22.35%
  YoY % -40.20% 1,584.91% -69.54% 20.83% 18.03% -23.27% -
  Horiz. % 335.85% 561.64% 33.33% 109.43% 90.57% 76.73% 100.00%
EPS 0.14 0.83 0.05 0.09 0.07 -0.15 0.03 29.24%
  YoY % -83.13% 1,560.00% -44.44% 28.57% 146.67% -600.00% -
  Horiz. % 466.67% 2,766.67% 166.67% 300.00% 233.33% -500.00% 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 0.0628 0.0112 0.0109 0.0089 0.0090 0.0079 41.23%
  YoY % 0.00% 460.71% 2.75% 22.47% -1.11% 13.92% -
  Horiz. % 794.94% 794.94% 141.77% 137.97% 112.66% 113.92% 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 8.06 2.41 2.90 1.07 0.58 0.93 1.15 38.30%
  YoY % 234.44% -16.90% 171.03% 84.48% -37.63% -19.13% -
  Horiz. % 700.87% 209.57% 252.17% 93.04% 50.43% 80.87% 100.00%
P/EPS 314.70 25.91 32.40 21.51 12.03 -7.45 63.47 30.55%
  YoY % 1,114.59% -20.03% 50.63% 78.80% 261.48% -111.74% -
  Horiz. % 495.82% 40.82% 51.05% 33.89% 18.95% -11.74% 100.00%
EY 0.32 3.86 3.09 4.65 8.31 -13.42 1.58 -23.35%
  YoY % -91.71% 24.92% -33.55% -44.04% 161.92% -949.37% -
  Horiz. % 20.25% 244.30% 195.57% 294.30% 525.95% -849.37% 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 9.07 2.66 2.18 0.93 0.62 0.51 1.38 36.82%
  YoY % 240.98% 22.02% 134.41% 50.00% 21.57% -63.04% -
  Horiz. % 657.25% 192.75% 157.97% 67.39% 44.93% 36.96% 100.00%
P/EPS 354.03 28.61 24.43 18.64 12.74 -4.05 76.47 29.07%
  YoY % 1,137.43% 17.11% 31.06% 46.31% 414.57% -105.30% -
  Horiz. % 462.97% 37.41% 31.95% 24.38% 16.66% -5.30% 100.00%
EY 0.28 3.50 4.09 5.36 7.85 -24.69 1.31 -22.66%
  YoY % -92.00% -14.43% -23.69% -31.72% 131.79% -1,984.73% -
  Horiz. % 21.37% 267.18% 312.21% 409.16% 599.24% -1,884.73% 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
 
 

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