[WEIDA] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -69.35%
YoY- 137.33%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 205,308 67,208 234,892 183,721 117,270 52,549 301,409 -22.56%
PBT 28,132 8,989 35,614 28,038 15,853 5,121 34,343 -12.44%
Tax -8,266 -2,855 -13,423 -8,653 -5,527 -1,994 -14,242 -30.39%
NP 19,866 6,134 22,191 19,385 10,326 3,127 20,101 -0.78%
-
NP to SH 18,684 6,237 20,348 17,875 9,264 2,628 18,135 2.00%
-
Tax Rate 29.38% 31.76% 37.69% 30.86% 34.86% 38.94% 41.47% -
Total Cost 185,442 61,074 212,701 164,336 106,944 49,422 281,308 -24.23%
-
Net Worth 453,011 437,784 431,439 428,901 420,019 417,482 414,943 6.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 453,011 437,784 431,439 428,901 420,019 417,482 414,943 6.02%
NOSH 133,333 133,333 133,333 133,333 133,333 133,333 133,333 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.68% 9.13% 9.45% 10.55% 8.81% 5.95% 6.67% -
ROE 4.12% 1.42% 4.72% 4.17% 2.21% 0.63% 4.37% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 161.79 52.96 185.11 144.78 92.42 41.41 237.53 -22.56%
EPS 14.73 4.92 16.03 14.09 7.30 2.07 14.29 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.45 3.40 3.38 3.31 3.29 3.27 6.02%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 153.98 50.41 176.17 137.79 87.95 39.41 226.06 -22.56%
EPS 14.01 4.68 15.26 13.41 6.95 1.97 13.60 1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3976 3.2834 3.2358 3.2168 3.1502 3.1311 3.1121 6.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.35 2.25 2.29 1.91 2.02 1.96 1.86 -
P/RPS 1.45 4.25 1.24 1.32 2.19 4.73 0.78 51.13%
P/EPS 15.96 45.78 14.28 13.56 27.67 94.64 13.01 14.58%
EY 6.27 2.18 7.00 7.38 3.61 1.06 7.68 -12.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.65 0.67 0.57 0.61 0.60 0.57 10.25%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 30/05/18 13/02/18 28/11/17 22/08/17 30/05/17 -
Price 2.39 2.17 2.25 2.24 1.90 1.92 1.85 -
P/RPS 1.48 4.10 1.22 1.55 2.06 4.64 0.78 53.20%
P/EPS 16.23 44.15 14.03 15.90 26.03 92.71 12.94 16.28%
EY 6.16 2.27 7.13 6.29 3.84 1.08 7.73 -14.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.66 0.66 0.57 0.58 0.57 11.36%

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