WIDAD | WIDAD GROUP BERHAD
0.065 (-7.14%)
T-O (am): 0.070 (08:59:00)
Last updated: 17:00
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 80.35 | -9.63 | -9.90 | -12.3% | 0.00 | -0.33 | 41.9% | 150.8% | 29.5% | 47.9% | ||||||||
| 27 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 56.62 | -5.35 | -7.65 | -13.5% | 0.00 | -0.26 | 83.5% | 111.0% | 2323.0% | 732.1% | ||||||||
| 23 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 30.85 | 0.35 | 0.34 | 1.1% | 0.00 | 0.01 | 50.9% | 37.7% | 45.2% | 95.4% | ||||||||
| 30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 62.78 | 0.63 | 0.63 | 1.0% | 0.00 | 0.02 | 95.9% | 20.6% | 103.3% | 90.1% | ||||||||
| 28 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 32.04 | -18.02 | -19.01 | -59.3% | 0.00 | -0.69 | 19.4% | 518.2% | 1968.7% | 129.4% | ||||||||
| 30 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 26.83 | -2.61 | -0.92 | -3.4% | 0.00 | -0.03 | 45.8% | 21.7% | 112.3% | 126.7% | ||||||||
| 30 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 49.49 | 9.76 | 7.50 | 15.2% | 0.00 | 0.27 | 4.9% | 59.2% | 18.5% | 319.0% | ||||||||
| 31 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 52.04 | 9.24 | 6.32 | 12.2% | 0.00 | 0.23 | 904.1% | 202.3% | 90.2% | 574.2% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 5.18 | 56.72 | 64.62 | 1246.9% | 0.00 | 2.39 | 84.9% | 78.3% | 1778.6% | 13342.8% | ||||||||
| 29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 34.25 | 6.40 | 3.44 | 10.0% | 0.00 | 0.13 | 10.2% | 37.3% | 92.3% | 132.3% | ||||||||
| 30 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 31.09 | 3.38 | 1.79 | 5.8% | 0.00 | 0.07 | 80.6% | 151.9% | 90.7% | 104.7% | ||||||||
| 31 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 17.22 | 1.55 | 0.94 | 5.5% | 0.00 | 0.04 | 28.1% | 30.1% | 292.2% | 56.3% | ||||||||
| 31 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 23.94 | -1.91 | -0.49 | -2.0% | 0.00 | -0.02 | 4.0% | 65.2% | 132.9% | 92.0% | ||||||||
| 30 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 24.95 | 2.33 | 1.48 | 5.9% | 0.00 | 0.06 | 102.2% | 38.1% | 69.5% | 78.3% | ||||||||
| 28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 12.34 | 1.34 | 0.87 | 7.1% | 0.00 | 0.04 | 49.9% | 62.0% | 59.2% | 82.8% | ||||||||
| 11 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 24.62 | 3.17 | 2.15 | 8.7% | 0.00 | 0.09 | 64.2% | 45.7% | 135.1% | 65.5% | ||||||||
| 25 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 68.83 | 5.32 | -6.11 | -8.9% | 0.00 | -0.25 | 70.7% | 31.9% | 189.4% | 228.9% | ||||||||
| 29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 40.34 | 10.29 | 6.83 | 16.9% | 0.00 | 0.28 | 24.2% | 0.0 | 34.8% | 0.0 | ||||||||
| 27 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 32.47 | 6.42 | 5.07 | 15.6% | 0.00 | 0.21 | 28.4% | 0.0 | 18.4% | 291.2% | ||||||||
| 30 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 45.36 | 8.51 | 6.21 | 13.7% | 0.00 | 0.25 | 55.1% | 0.0 | 31.1% | 1578.6% | ||||||||
| 27 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 101.00 | 6.89 | 4.74 | 4.7% | 0.00 | 0.23 | 150.4% | 0.0 | 30.7% | 2082.0% | ||||||||
| 29 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 40.34 | 10.29 | 6.83 | 16.9% | 0.00 | 0.28 | 0.0 | 177.6% | 427.4% | 3199.5% | ||||||||
| 29 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 0.00 | -0.26 | 1.29 | 0.0% | 0.00 | 0.94 | 0.0 | 100.0% | 408.3% | 26.1% | ||||||||
| 30 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 0.00 | -0.96 | -0.42 | 0.0% | 0.00 | -0.31 | 0.0 | 100.0% | 293.6% | 147.0% | ||||||||
| 27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 0.00 | -1.77 | 0.22 | 0.0% | 0.00 | 0.16 | 100.0% | 100.0% | 4.8% | 117.5% | ||||||||
| 28 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 14.53 | 0.72 | 0.21 | 1.4% | 0.00 | 0.15 | 15.9% | 40.1% | 88.2% | 78.5% | ||||||||
| 29 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 12.54 | 2.17 | 1.75 | 14.0% | 0.00 | 1.29 | 8.5% | 24.7% | 96.0% | 44.9% | ||||||||
| 29 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 11.56 | 1.22 | 0.89 | 7.7% | 0.00 | 0.66 | 11.3% | 24.3% | 171.9% | 34.8% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 13.02 | -0.94 | -1.24 | -9.6% | 0.00 | -0.92 | 25.6% | 18.2% | 228.8% | 379.9% | ||||||||
| 30 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 10.37 | 1.30 | 0.96 | 9.3% | 0.00 | 0.71 | 3.1% | 13.7% | 20.2% | 343.1% | ||||||||
| 29 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 10.05 | 1.54 | 1.21 | 12.0% | 0.00 | 0.89 | 8.1% | 10.7% | 82.3% | 240.9% | ||||||||
| 30 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 9.30 | 0.87 | 0.66 | 7.1% | 0.00 | 0.49 | 15.6% | 23.4% | 49.3% | 1205.0% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 11.01 | 2.96 | 0.44 | 4.0% | 0.00 | 0.33 | 20.7% | 39.2% | 211.8% | 117.9% | ||||||||
| 30 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 9.12 | -0.18 | -0.40 | -4.3% | 0.00 | -0.29 | 0.4% | 1.6% | 53.7% | 45.8% | ||||||||
| 28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 9.08 | -0.60 | -0.86 | -9.4% | 0.00 | -0.63 | 20.6% | 18.4% | 1330.0% | 27.2% | ||||||||
| 12 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 7.54 | 0.02 | -0.06 | -0.8% | 0.00 | -0.05 | 4.8% | 28.2% | 97.6% | 110.0% | ||||||||
| 17 Feb 15 | 31/12/14 | 4 | 31/12/14 | 7.91 | -3.11 | -2.48 | -31.3% | 0.00 | -1.98 | 11.9% | 34.3% | 238.3% | 396.3% |
Historical Dividends
Financial Ratios
| EPS | -0.54 sen |
| Trailing PE (Sector Median: 17.0) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.7 |
| Beaver | -0.208 |
| Current Ratio | 2.69 |
| Debt-Equity (DE) Ratio | 1.38 |
| FCF Yield | -65.17 % |
| Revenue QoQ | 41.91 % |
| Revenue YoY | 150.76% |
| Profit QoQ | -29.5 % |
| Profit YoY | 47.91 % |
| Profit Margin (Sector Median: 3.0) | -7.19 % |
| ROE (ROIC: -2.03) | -3.63 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 17.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.0) | |
| ROE (ROIC: -2.03) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.15 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -9.9 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 478.35 |
| Expected Revenue (M) | 13361.67 |
| Expected Growth (%) | 81.0 |
Directors Share Purchases (Beta)
DATO' MOHD RIZAL BIN MOHD JAAFAR reduced 24450000.0 units announced on 23 Jan 2024 at ~RM0.095
DATO MOHD RIZAL BIN MOHD JAAFAR reduced 1100000.0 units announced on 17 Nov 2023 at ~RM0.455
DATO' DR MOHD RIZAL BIN MOHD JAAFAR reduced 5000000.0 units announced on 05 Jul 2021 at ~RM0.39
DATO' MOHD RIZAL BIN MOHD JAAFAR reduced 11000000.0 units announced on 17 Dec 2020 at ~RM0.665
DATO' MOHD RIZAL BIN MOHD JAAFAR added 10500000.0 units announced on 11 Dec 2020 at ~RM0.605
DATO' MOHD RIZAL BIN MOHD JAAFAR reduced 41500000.0 units announced on 04 Dec 2020 at ~RM0.615
DATO' MOHD RIZAL BIN MOHD JAAFAR added 9500000.0 units announced on 23 Nov 2020 at ~RM0.635
DATO' MOHD RIZAL BIN MOHD JAAFAR added 8000000.0 units announced on 01 Oct 2020 at ~RM0.585
DATO' MOHD RIZAL BIN MOHD JAAFAR reduced 6500000.0 units announced on 25 Sep 2020 at ~RM0.555
DATO' MOHD RIZAL BIN MOHD JAAFAR reduced 2800000.0 units announced on 10 Sep 2020 at ~RM0.53
DATO MOHD RIZAL BIN MOHD JAAFAR added 2800000.0 units announced on 26 Aug 2020 at ~RM0.54
DATO' MOHD RIZAL BIN MOHD JAAFAR reduced 6000000.0 units announced on 06 Aug 2020 at ~RM0.49
Summary
Market Cap: 201 M.
Number of Shares: 3096 M.
Adjusted Float: 78.2%.
Stock highly correlated with
YNHPROP (93%)
ARTRONIQ (91%)
RAPID (90%)
IMASPRO (85%)
Widad Group Berhad is an investment company and through its subsidiaries, the company is principally involved in construction, civil and engineering activities and integrated facilities management. In terms of construction, civil and engineering activities, the company offers end-to-end construction services for its clients from planning and designing to financing and completing a project. Its services covers a range of structures, including bridges, jetties and marine structures, water retaining structures, sewerage systems and flood mitigation systems. The integrated facilities management services comprises three main categories namely, scheduled maintenance, ad-hoc maintenance, and upgrading and renovation services that cover property management, mechanical and electrical and civil and structural areas. Widad was incorporated in 2009 and is based in Kuala Lumpur, Malaysia.
Sectors: Industrial Products, Trading & Services, Integrated Facilities Management, Construction, Penny Stocks
Code: 0162
Website: https://www.widadgroup.com
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 31-Mar-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Widad Business Group Sdn Bhd | 17.69% | 35.6 |
| Muhammad Ikmal Opat Bin Abdullah | 4.28% | 8.61 |
| Pertubuhan Keselamatan Sosial | 4.12% | 8.29 |
| Dato Ong Choo Meng | 3.86% | 7.77 |
| Pembangunan Sumber Manusia Berhad | 3.4% | 6.84 |
| Societe Generale Paris | 2.78% | 5.6 |
| Kenanga Islamic Absolute Return Fund | 2.71% | 5.45 |
| Cgs-Cimb Futures Sdn Bhd | 2.37% | 4.77 |
| Menuju Asas Capital Sdn Bhd | 1.41% | 2.84 |
| Winfields Development Pte Ltd | 1.3% | 2.62 |
| Tan Sri Muhammad Ikmal Opat Bin Abdullah | 1.19% | 2.39 |
| Koperasi Sahabat Amanah Ikhtiar Malaysia Berhad | 1.06% | 2.13 |
| Danion A/L Lewis | 0.74% | 1.49 |
| Ong Soon Ho | 0.7% | 1.41 |
| Sentosa Jaya Capital Sdn Bhd | 0.7% | 1.41 |
| J.P. Morgan Securities plc | 0.67% | 1.35 |
| Dato Mohd Rizal Bin Mohd Jaafar | 0.0% | 0.01 |