[WEIDA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 109.32%
YoY- -34.78%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 203,128 102,911 333,841 214,421 140,346 69,200 318,230 -25.84%
PBT 19,855 13,405 29,166 18,076 9,430 6,094 31,620 -26.65%
Tax -7,012 -3,905 -8,390 -6,286 -2,580 -1,744 -8,668 -13.16%
NP 12,843 9,500 20,776 11,790 6,850 4,350 22,952 -32.07%
-
NP to SH 13,341 9,382 17,417 9,518 4,547 3,828 22,144 -28.64%
-
Tax Rate 35.32% 29.13% 28.77% 34.78% 27.36% 28.62% 27.41% -
Total Cost 190,285 93,411 313,065 202,631 133,496 64,850 295,278 -25.37%
-
Net Worth 387,155 388,483 379,292 355,338 351,820 353,646 350,318 6.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 387,155 388,483 379,292 355,338 351,820 353,646 350,318 6.88%
NOSH 126,936 126,955 126,853 126,906 127,011 126,754 126,926 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.32% 9.23% 6.22% 5.50% 4.88% 6.29% 7.21% -
ROE 3.45% 2.42% 4.59% 2.68% 1.29% 1.08% 6.32% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 160.02 81.06 263.17 168.96 110.50 54.59 250.72 -25.85%
EPS 10.51 7.39 13.73 7.50 3.58 3.02 17.45 -28.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.05 3.06 2.99 2.80 2.77 2.79 2.76 6.88%
Adjusted Per Share Value based on latest NOSH - 126,811
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 152.35 77.18 250.38 160.82 105.26 51.90 238.67 -25.84%
EPS 10.01 7.04 13.06 7.14 3.41 2.87 16.61 -28.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9037 2.9136 2.8447 2.665 2.6387 2.6524 2.6274 6.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.52 1.51 1.68 1.50 1.79 1.70 1.62 -
P/RPS 0.95 1.86 0.64 0.89 1.62 3.11 0.65 28.75%
P/EPS 14.46 20.43 12.24 20.00 50.00 56.29 9.29 34.27%
EY 6.91 4.89 8.17 5.00 2.00 1.78 10.77 -25.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.56 0.54 0.65 0.61 0.59 -10.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 11/08/15 26/05/15 27/02/15 28/11/14 28/08/14 28/05/14 -
Price 2.09 1.47 1.59 1.70 1.61 1.96 1.58 -
P/RPS 1.31 1.81 0.60 1.01 1.46 3.59 0.63 62.83%
P/EPS 19.89 19.89 11.58 22.67 44.97 64.90 9.06 68.83%
EY 5.03 5.03 8.64 4.41 2.22 1.54 11.04 -40.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.48 0.53 0.61 0.58 0.70 0.57 13.57%

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