[WEIDA] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -40.61%
YoY- -55.66%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 411,644 333,841 285,894 280,692 276,800 318,230 319,801 18.38%
PBT 53,620 29,166 24,101 18,860 24,376 31,620 27,665 55.64%
Tax -15,620 -8,390 -8,381 -5,160 -6,976 -8,668 -7,957 56.97%
NP 38,000 20,776 15,720 13,700 17,400 22,952 19,708 55.10%
-
NP to SH 37,528 17,417 12,690 9,094 15,312 22,144 19,458 55.12%
-
Tax Rate 29.13% 28.77% 34.77% 27.36% 28.62% 27.41% 28.76% -
Total Cost 373,644 313,065 270,174 266,992 259,400 295,278 300,093 15.78%
-
Net Worth 388,483 379,292 355,338 351,820 353,646 350,318 253,786 32.92%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 388,483 379,292 355,338 351,820 353,646 350,318 253,786 32.92%
NOSH 126,955 126,853 126,906 127,011 126,754 126,926 126,893 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.23% 6.22% 5.50% 4.88% 6.29% 7.21% 6.16% -
ROE 9.66% 4.59% 3.57% 2.58% 4.33% 6.32% 7.67% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 324.24 263.17 225.28 221.00 218.37 250.72 252.02 18.34%
EPS 29.56 13.73 10.00 7.16 12.08 17.45 15.33 55.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.06 2.99 2.80 2.77 2.79 2.76 2.00 32.88%
Adjusted Per Share Value based on latest NOSH - 126,140
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 308.73 250.38 214.42 210.52 207.60 238.67 239.85 18.38%
EPS 28.15 13.06 9.52 6.82 11.48 16.61 14.59 55.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9136 2.8447 2.665 2.6387 2.6524 2.6274 1.9034 32.92%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.51 1.68 1.50 1.79 1.70 1.62 1.70 -
P/RPS 0.47 0.64 0.67 0.81 0.78 0.65 0.67 -21.10%
P/EPS 5.11 12.24 15.00 25.00 14.07 9.29 11.09 -40.42%
EY 19.58 8.17 6.67 4.00 7.11 10.77 9.02 67.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.54 0.65 0.61 0.59 0.85 -30.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 11/08/15 26/05/15 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 -
Price 1.47 1.59 1.70 1.61 1.96 1.58 1.67 -
P/RPS 0.45 0.60 0.75 0.73 0.90 0.63 0.66 -22.58%
P/EPS 4.97 11.58 17.00 22.49 16.23 9.06 10.89 -40.80%
EY 20.11 8.64 5.88 4.45 6.16 11.04 9.18 68.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.61 0.58 0.70 0.57 0.84 -31.20%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment