[WEIDA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 51.73%
YoY- -85.61%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 214,421 140,346 69,200 318,230 239,851 159,317 88,031 80.73%
PBT 18,076 9,430 6,094 31,620 20,749 15,848 14,550 15.51%
Tax -6,286 -2,580 -1,744 -8,668 -5,968 -5,635 -3,825 39.13%
NP 11,790 6,850 4,350 22,952 14,781 10,213 10,725 6.49%
-
NP to SH 9,518 4,547 3,828 22,144 14,594 10,255 10,483 -6.21%
-
Tax Rate 34.78% 27.36% 28.62% 27.41% 28.76% 35.56% 26.29% -
Total Cost 202,631 133,496 64,850 295,278 225,070 149,104 77,306 89.77%
-
Net Worth 355,338 351,820 353,646 350,318 253,786 253,935 253,905 25.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 355,338 351,820 353,646 350,318 253,786 253,935 253,905 25.03%
NOSH 126,906 127,011 126,754 126,926 126,893 126,967 126,952 -0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.50% 4.88% 6.29% 7.21% 6.16% 6.41% 12.18% -
ROE 2.68% 1.29% 1.08% 6.32% 5.75% 4.04% 4.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 168.96 110.50 54.59 250.72 189.02 125.48 69.34 80.78%
EPS 7.50 3.58 3.02 17.45 11.50 8.08 8.26 -6.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.77 2.79 2.76 2.00 2.00 2.00 25.06%
Adjusted Per Share Value based on latest NOSH - 126,884
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 160.82 105.26 51.90 238.67 179.89 119.49 66.02 80.74%
EPS 7.14 3.41 2.87 16.61 10.95 7.69 7.86 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.665 2.6387 2.6524 2.6274 1.9034 1.9045 1.9043 25.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.50 1.79 1.70 1.62 1.70 1.63 1.59 -
P/RPS 0.89 1.62 3.11 0.65 0.90 1.30 2.29 -46.65%
P/EPS 20.00 50.00 56.29 9.29 14.78 20.18 19.26 2.53%
EY 5.00 2.00 1.78 10.77 6.77 4.96 5.19 -2.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 0.61 0.59 0.85 0.82 0.80 -22.99%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 28/08/14 28/05/14 26/02/14 26/11/13 30/08/13 -
Price 1.70 1.61 1.96 1.58 1.67 1.70 1.47 -
P/RPS 1.01 1.46 3.59 0.63 0.88 1.35 2.12 -38.91%
P/EPS 22.67 44.97 64.90 9.06 14.52 21.05 17.80 17.44%
EY 4.41 2.22 1.54 11.04 6.89 4.75 5.62 -14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.70 0.57 0.84 0.85 0.74 -12.05%

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