[WEIDA] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -8.08%
YoY- 93.27%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 359,040 362,616 384,312 409,529 406,256 411,644 333,841 4.95%
PBT 49,878 47,288 42,482 38,664 39,710 53,620 29,166 42.86%
Tax -16,838 -15,652 -16,367 -13,958 -14,024 -15,620 -8,390 58.90%
NP 33,040 31,636 26,115 24,705 25,686 38,000 20,776 36.12%
-
NP to SH 31,422 30,576 26,023 24,526 26,682 37,528 17,417 48.03%
-
Tax Rate 33.76% 33.10% 38.53% 36.10% 35.32% 29.13% 28.77% -
Total Cost 326,000 330,980 358,197 384,824 380,570 373,644 313,065 2.72%
-
Net Worth 416,033 408,865 401,008 392,003 387,155 388,483 379,292 6.33%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 416,033 408,865 401,008 392,003 387,155 388,483 379,292 6.33%
NOSH 133,334 126,976 126,901 126,862 126,936 126,955 126,853 3.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.20% 8.72% 6.80% 6.03% 6.32% 9.23% 6.22% -
ROE 7.55% 7.48% 6.49% 6.26% 6.89% 9.66% 4.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 283.07 285.58 302.84 322.81 320.05 324.24 263.17 4.96%
EPS 24.76 24.08 20.51 19.33 21.02 29.56 13.73 47.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.22 3.16 3.09 3.05 3.06 2.99 6.34%
Adjusted Per Share Value based on latest NOSH - 126,984
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 269.28 271.96 288.23 307.15 304.69 308.73 250.38 4.95%
EPS 23.57 22.93 19.52 18.40 20.01 28.15 13.06 48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1203 3.0665 3.0076 2.94 2.9037 2.9136 2.8447 6.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.55 1.50 1.78 1.97 1.52 1.51 1.68 -
P/RPS 0.55 0.53 0.59 0.61 0.47 0.47 0.64 -9.58%
P/EPS 6.26 6.23 8.68 10.19 7.23 5.11 12.24 -35.96%
EY 15.98 16.05 11.52 9.81 13.83 19.58 8.17 56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.56 0.64 0.50 0.49 0.56 -10.99%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 26/08/16 25/05/16 24/02/16 24/11/15 11/08/15 26/05/15 -
Price 1.60 1.57 1.57 1.76 2.09 1.47 1.59 -
P/RPS 0.57 0.55 0.52 0.55 0.65 0.45 0.60 -3.35%
P/EPS 6.46 6.52 7.66 9.10 9.94 4.97 11.58 -32.16%
EY 15.48 15.34 13.06 10.98 10.06 20.11 8.64 47.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.50 0.57 0.69 0.48 0.53 -5.08%

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