[WEIDA] QoQ Cumulative 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- 37.88%
YoY- 93.27%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 179,520 90,654 384,312 307,147 203,128 102,911 333,841 -33.79%
PBT 24,939 11,822 42,482 28,998 19,855 13,405 29,166 -9.88%
Tax -8,419 -3,913 -16,367 -10,469 -7,012 -3,905 -8,390 0.22%
NP 16,520 7,909 26,115 18,529 12,843 9,500 20,776 -14.13%
-
NP to SH 15,711 7,644 26,023 18,395 13,341 9,382 17,417 -6.62%
-
Tax Rate 33.76% 33.10% 38.53% 36.10% 35.32% 29.13% 28.77% -
Total Cost 163,000 82,745 358,197 288,618 190,285 93,411 313,065 -35.20%
-
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 3.78% 1.87% 6.49% 4.69% 3.45% 2.42% 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 141.53 71.39 302.84 242.11 160.02 81.06 263.17 -33.79%
EPS 12.38 6.02 20.51 14.50 10.51 7.39 13.73 -6.64%
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 134.64 67.99 288.23 230.36 152.35 77.18 250.38 -33.79%
EPS 11.78 5.73 19.52 13.80 10.01 7.04 13.06 -6.62%
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 1.10 2.10 0.59 0.81 0.95 1.86 0.64 43.34%
P/EPS 12.51 24.92 8.68 13.59 14.46 20.43 12.24 1.46%
EY 7.99 4.01 11.52 7.36 6.91 4.89 8.17 -1.47%
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 1.13 2.20 0.52 0.73 1.31 1.81 0.60 52.32%
P/EPS 12.92 26.08 7.66 12.14 19.89 19.89 11.58 7.55%
EY 7.74 3.83 13.06 8.24 5.03 5.03 8.64 -7.05%
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