[WEIDA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 42.31%
YoY- 574.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 140,346 69,200 318,230 239,851 159,317 88,031 409,459 -50.99%
PBT 9,430 6,094 31,620 20,749 15,848 14,550 41,558 -62.76%
Tax -2,580 -1,744 -8,668 -5,968 -5,635 -3,825 108,393 -
NP 6,850 4,350 22,952 14,781 10,213 10,725 149,951 -87.19%
-
NP to SH 4,547 3,828 22,144 14,594 10,255 10,483 153,863 -90.42%
-
Tax Rate 27.36% 28.62% 27.41% 28.76% 35.56% 26.29% -260.82% -
Total Cost 133,496 64,850 295,278 225,070 149,104 77,306 259,508 -35.77%
-
Net Worth 351,820 353,646 350,318 253,786 253,935 253,905 345,138 1.28%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 351,820 353,646 350,318 253,786 253,935 253,905 345,138 1.28%
NOSH 127,011 126,754 126,926 126,893 126,967 126,952 126,889 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.88% 6.29% 7.21% 6.16% 6.41% 12.18% 36.62% -
ROE 1.29% 1.08% 6.32% 5.75% 4.04% 4.13% 44.58% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 110.50 54.59 250.72 189.02 125.48 69.34 322.69 -51.02%
EPS 3.58 3.02 17.45 11.50 8.08 8.26 121.25 -90.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.79 2.76 2.00 2.00 2.00 2.72 1.22%
Adjusted Per Share Value based on latest NOSH - 126,486
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.26 51.90 238.67 179.89 119.49 66.02 307.10 -50.99%
EPS 3.41 2.87 16.61 10.95 7.69 7.86 115.40 -90.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6387 2.6524 2.6274 1.9034 1.9045 1.9043 2.5885 1.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.79 1.70 1.62 1.70 1.63 1.59 1.43 -
P/RPS 1.62 3.11 0.65 0.90 1.30 2.29 0.44 138.24%
P/EPS 50.00 56.29 9.29 14.78 20.18 19.26 1.18 1112.65%
EY 2.00 1.78 10.77 6.77 4.96 5.19 84.80 -91.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 0.59 0.85 0.82 0.80 0.53 14.56%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 30/05/13 -
Price 1.61 1.96 1.58 1.67 1.70 1.47 1.71 -
P/RPS 1.46 3.59 0.63 0.88 1.35 2.12 0.53 96.38%
P/EPS 44.97 64.90 9.06 14.52 21.05 17.80 1.41 903.58%
EY 2.22 1.54 11.04 6.89 4.75 5.62 70.91 -90.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.57 0.84 0.85 0.74 0.63 -5.35%

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