Highlights

[WIDAD] YoY TTM 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 -     53.75%    YoY -     980.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 166,260 211,906 27,074 45,005 38,519 35,570 40,969 26.27%
  YoY % -21.54% 682.69% -39.84% 16.84% 8.29% -13.18% -
  Horiz. % 405.82% 517.23% 66.08% 109.85% 94.02% 86.82% 100.00%
PBT 25,193 24,826 163 3,113 3,055 -5,001 2,457 47.34%
  YoY % 1.48% 15,130.67% -94.76% 1.90% 161.09% -303.54% -
  Horiz. % 1,025.36% 1,010.42% 6.63% 126.70% 124.34% -203.54% 100.00%
Tax -17,257 -5,861 1,755 -1,535 -864 -778 -1,307 53.68%
  YoY % -194.44% -433.96% 214.33% -77.66% -11.05% 40.47% -
  Horiz. % 1,320.35% 448.43% -134.28% 117.44% 66.11% 59.53% 100.00%
NP 7,936 18,965 1,918 1,578 2,191 -5,779 1,150 37.94%
  YoY % -58.15% 888.79% 21.55% -27.98% 137.91% -602.52% -
  Horiz. % 690.09% 1,649.13% 166.78% 137.22% 190.52% -502.52% 100.00%
NP to SH 7,936 18,965 1,756 1,825 -148 -4,524 2,174 24.06%
  YoY % -58.15% 980.01% -3.78% 1,333.11% 96.73% -308.10% -
  Horiz. % 365.04% 872.36% 80.77% 83.95% -6.81% -208.10% 100.00%
Tax Rate 68.50 % 23.61 % -1,076.69 % 49.31 % 28.28 % - % 53.19 % 4.30%
  YoY % 190.13% 102.19% -2,283.51% 74.36% 0.00% 0.00% -
  Horiz. % 128.78% 44.39% -2,024.23% 92.71% 53.17% 0.00% 100.00%
Total Cost 158,324 192,941 25,156 43,427 36,328 41,349 39,819 25.84%
  YoY % -17.94% 666.98% -42.07% 19.54% -12.14% 3.84% -
  Horiz. % 397.61% 484.55% 63.18% 109.06% 91.23% 103.84% 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 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
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 4.77 % 8.95 % 7.08 % 3.51 % 5.69 % -16.25 % 2.81 % 9.21%
  YoY % -46.70% 26.41% 101.71% -38.31% 135.02% -678.29% -
  Horiz. % 169.75% 318.51% 251.96% 124.91% 202.49% -578.29% 100.00%
ROE 4.62 % 11.04 % 5.83 % 6.42 % -0.61 % -20.94 % 10.62 % -12.94%
  YoY % -58.15% 89.37% -9.19% 1,152.46% 97.09% -297.18% -
  Horiz. % 43.50% 103.95% 54.90% 60.45% -5.74% -197.18% 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 6.77 8.63 19.78 33.23 28.47 29.64 34.03 -23.58%
  YoY % -21.55% -56.37% -40.48% 16.72% -3.95% -12.90% -
  Horiz. % 19.89% 25.36% 58.13% 97.65% 83.66% 87.10% 100.00%
EPS 0.32 0.77 1.28 1.35 -0.11 -3.77 1.81 -25.06%
  YoY % -58.44% -39.84% -5.19% 1,327.27% 97.08% -308.29% -
  Horiz. % 17.68% 42.54% 70.72% 74.59% -6.08% -208.29% 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 0.2200 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 - 2,543,236
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.54 8.33 1.06 1.77 1.51 1.40 1.61 26.29%
  YoY % -21.49% 685.85% -40.11% 17.22% 7.86% -13.04% -
  Horiz. % 406.21% 517.39% 65.84% 109.94% 93.79% 86.96% 100.00%
EPS 0.31 0.75 0.07 0.07 -0.01 -0.18 0.09 22.87%
  YoY % -58.67% 971.43% 0.00% 800.00% 94.44% -300.00% -
  Horiz. % 344.44% 833.33% 77.78% 77.78% -11.11% -200.00% 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 0.0118 0.0112 0.0096 0.0085 0.0080 42.67%
  YoY % 0.00% 472.88% 5.36% 16.67% 12.94% 6.25% -
  Horiz. % 845.00% 845.00% 147.50% 140.00% 120.00% 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 4.36 3.76 1.92 0.77 0.51 1.33 0.68 36.26%
  YoY % 15.96% 95.83% 149.35% 50.98% -61.65% 95.59% -
  Horiz. % 641.18% 552.94% 282.35% 113.24% 75.00% 195.59% 100.00%
P/EPS 91.24 42.06 29.62 18.93 -132.56 -10.48 12.74 38.79%
  YoY % 116.93% 42.00% 56.47% 114.28% -1,164.89% -182.26% -
  Horiz. % 716.17% 330.14% 232.50% 148.59% -1,040.50% -82.26% 100.00%
EY 1.10 2.38 3.38 5.28 -0.75 -9.54 7.85 -27.91%
  YoY % -53.78% -29.59% -35.98% 804.00% 92.14% -221.53% -
  Horiz. % 14.01% 30.32% 43.06% 67.26% -9.55% -121.53% 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 7.31 2.95 1.52 0.75 0.61 1.13 0.66 49.25%
  YoY % 147.80% 94.08% 102.67% 22.95% -46.02% 71.21% -
  Horiz. % 1,107.58% 446.97% 230.30% 113.64% 92.42% 171.21% 100.00%
P/EPS 153.11 33.00 23.39 18.56 -159.99 -8.89 12.46 51.85%
  YoY % 363.97% 41.09% 26.02% 111.60% -1,699.66% -171.35% -
  Horiz. % 1,228.81% 264.85% 187.72% 148.96% -1,284.03% -71.35% 100.00%
EY 0.65 3.03 4.28 5.39 -0.63 -11.25 8.03 -34.20%
  YoY % -78.55% -29.21% -20.59% 955.56% 94.40% -240.10% -
  Horiz. % 8.09% 37.73% 53.30% 67.12% -7.85% -140.10% 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 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

322  382  610  1177 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.295+0.02 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 PA 0.1750.00 
 QES 0.365+0.01 
 SAMAIDEN 1.92+0.24 
 JAKS 0.69+0.02 
 HSI-HDT 0.075-0.04 
 XDL 0.065-0.005 

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