Highlights

[WIDAD] YoY TTM 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 -     0.46%    YoY -     192.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 130,742 219,162 65,548 51,652 40,740 33,654 42,662 20.50%
  YoY % -40.34% 234.35% 26.90% 26.78% 21.06% -21.11% -
  Horiz. % 306.46% 513.72% 153.64% 121.07% 95.49% 78.89% 100.00%
PBT 12,153 32,102 6,702 3,172 6,669 -3,938 -755 -
  YoY % -62.14% 378.99% 111.29% -52.44% 269.35% -421.59% -
  Horiz. % -1,609.67% -4,251.92% -887.68% -420.13% -883.31% 521.59% 100.00%
Tax -13,758 -9,261 1,279 -1,810 -1,024 -866 -997 54.81%
  YoY % -48.56% -824.08% 170.66% -76.76% -18.24% 13.14% -
  Horiz. % 1,379.94% 928.89% -128.28% 181.54% 102.71% 86.86% 100.00%
NP -1,605 22,841 7,981 1,362 5,645 -4,804 -1,752 -1.45%
  YoY % -107.03% 186.19% 485.98% -75.87% 217.51% -174.20% -
  Horiz. % 91.61% -1,303.71% -455.54% -77.74% -322.20% 274.20% 100.00%
NP to SH -1,605 22,841 7,817 1,610 3,281 -3,868 -472 22.60%
  YoY % -107.03% 192.20% 385.53% -50.93% 184.82% -719.49% -
  Horiz. % 340.04% -4,839.19% -1,656.14% -341.10% -695.13% 819.49% 100.00%
Tax Rate 113.21 % 28.85 % -19.08 % 57.06 % 15.35 % - % - % -
  YoY % 292.41% 251.21% -133.44% 271.73% 0.00% 0.00% -
  Horiz. % 737.52% 187.95% -124.30% 371.73% 100.00% - -
Total Cost 132,347 196,321 57,567 50,290 35,095 38,458 44,414 19.94%
  YoY % -32.59% 241.03% 14.47% 43.30% -8.74% -13.41% -
  Horiz. % 297.98% 442.03% 129.61% 113.23% 79.02% 86.59% 100.00%
Net Worth 171,824 171,824 120,655 30,359 27,183 27,379 21,989 40.82%
  YoY % 0.00% 42.41% 297.42% 11.69% -0.72% 24.51% -
  Horiz. % 781.38% 781.38% 548.68% 138.06% 123.62% 124.51% 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 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
30/09/20 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 30,359 27,183 27,379 21,989 40.82%
  YoY % 0.00% 42.41% 297.42% 11.69% -0.72% 24.51% -
  Horiz. % 781.38% 781.38% 548.68% 138.06% 123.62% 124.51% 100.00%
NOSH 2,454,641 2,454,641 1,984,465 137,999 135,915 136,896 122,166 64.81%
  YoY % 0.00% 23.69% 1,338.02% 1.53% -0.72% 12.06% -
  Horiz. % 2,009.26% 2,009.26% 1,624.39% 112.96% 111.25% 112.06% 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 -1.23 % 10.42 % 12.18 % 2.64 % 13.86 % -14.27 % -4.11 % -18.20%
  YoY % -111.80% -14.45% 361.36% -80.95% 197.13% -247.20% -
  Horiz. % 29.93% -253.53% -296.35% -64.23% -337.23% 347.20% 100.00%
ROE -0.93 % 13.29 % 6.48 % 5.30 % 12.07 % -14.13 % -2.15 % -13.02%
  YoY % -107.00% 105.09% 22.26% -56.09% 185.42% -557.21% -
  Horiz. % 43.26% -618.14% -301.40% -246.51% -561.40% 657.21% 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 5.33 8.93 3.30 37.43 29.97 24.58 34.92 -26.87%
  YoY % -40.31% 170.61% -91.18% 24.89% 21.93% -29.61% -
  Horiz. % 15.26% 25.57% 9.45% 107.19% 85.82% 70.39% 100.00%
EPS -0.07 0.93 0.39 1.17 2.41 -2.83 -0.39 -24.87%
  YoY % -107.53% 138.46% -66.67% -51.45% 185.16% -625.64% -
  Horiz. % 17.95% -238.46% -100.00% -300.00% -617.95% 725.64% 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 5.14 8.62 2.58 2.03 1.60 1.32 1.68 20.47%
  YoY % -40.37% 234.11% 27.09% 26.87% 21.21% -21.43% -
  Horiz. % 305.95% 513.10% 153.57% 120.83% 95.24% 78.57% 100.00%
EPS -0.06 0.90 0.31 0.06 0.13 -0.15 -0.02 20.07%
  YoY % -106.67% 190.32% 416.67% -53.85% 186.67% -650.00% -
  Horiz. % 300.00% -4,500.00% -1,550.00% -300.00% -650.00% 750.00% 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 0.0119 0.0107 0.0108 0.0086 40.96%
  YoY % 0.00% 42.62% 298.32% 11.21% -0.93% 25.58% -
  Horiz. % 786.05% 786.05% 551.16% 138.37% 124.42% 125.58% 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 11.08 3.08 11.20 1.04 0.63 0.63 1.39 41.29%
  YoY % 259.74% -72.50% 976.92% 65.08% 0.00% -54.68% -
  Horiz. % 797.12% 221.58% 805.76% 74.82% 45.32% 45.32% 100.00%
P/EPS -902.33 29.55 93.93 33.43 7.87 -5.49 -125.53 38.88%
  YoY % -3,153.57% -68.54% 180.98% 324.78% 243.35% 95.63% -
  Horiz. % 718.82% -23.54% -74.83% -26.63% -6.27% 4.37% 100.00%
EY -0.11 3.38 1.06 2.99 12.71 -18.23 -0.80 -28.14%
  YoY % -103.25% 218.87% -64.55% -76.48% 169.72% -2,178.75% -
  Horiz. % 13.75% -422.50% -132.50% -373.75% -1,588.75% 2,278.75% 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 11.73 5.82 9.39 0.99 0.73 0.67 1.25 45.18%
  YoY % 101.55% -38.02% 848.48% 35.62% 8.96% -46.40% -
  Horiz. % 938.40% 465.60% 751.20% 79.20% 58.40% 53.60% 100.00%
P/EPS -955.86 55.88 78.70 31.71 9.11 -5.84 -112.59 42.78%
  YoY % -1,810.56% -29.00% 148.19% 248.08% 255.99% 94.81% -
  Horiz. % 848.97% -49.63% -69.90% -28.16% -8.09% 5.19% 100.00%
EY -0.10 1.79 1.27 3.15 10.97 -17.12 -0.89 -30.51%
  YoY % -105.59% 40.94% -59.68% -71.29% 164.08% -1,823.60% -
  Horiz. % 11.24% -201.12% -142.70% -353.93% -1,232.58% 1,923.60% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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