[WEIDA] QoQ 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- 591.38%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 100,217 102,911 119,420 74,075 71,146 69,200 78,379 17.78%
PBT 6,450 13,405 11,090 8,646 3,336 6,094 10,871 -29.36%
Tax -3,107 -3,905 -2,104 -3,706 -836 -1,744 -2,700 9.80%
NP 3,343 9,500 8,986 4,940 2,500 4,350 8,171 -44.85%
-
NP to SH 3,959 9,382 7,899 4,971 719 3,828 7,550 -34.94%
-
Tax Rate 48.17% 29.13% 18.97% 42.86% 25.06% 28.62% 24.84% -
Total Cost 96,874 93,411 110,434 69,135 68,646 64,850 70,208 23.91%
-
Net Worth 387,017 388,483 379,710 355,071 349,408 353,646 253,769 32.45%
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 387,017 388,483 379,710 355,071 349,408 353,646 253,769 32.45%
NOSH 126,891 126,955 126,993 126,811 126,140 126,754 126,884 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 3.34% 9.23% 7.52% 6.67% 3.51% 6.29% 10.42% -
ROE 1.02% 2.42% 2.08% 1.40% 0.21% 1.08% 2.98% -
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 78.98 81.06 94.04 58.41 56.40 54.59 61.77 17.78%
EPS 3.12 7.39 6.22 3.92 0.57 3.02 5.95 -34.94%
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 2.00 32.45%
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 75.16 77.18 89.57 55.56 53.36 51.90 58.78 17.78%
EPS 2.97 7.04 5.92 3.73 0.54 2.87 5.66 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9026 2.9136 2.8478 2.663 2.6206 2.6524 1.9033 32.45%
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 1.92 1.86 1.79 2.57 3.17 3.11 2.62 -18.70%
P/EPS 48.72 20.43 27.01 38.27 314.04 56.29 27.23 47.32%
EY 2.05 4.89 3.70 2.61 0.32 1.78 3.67 -32.15%
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 0.81 -27.48%
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 2.65 1.81 1.69 2.91 2.85 3.59 2.56 2.32%
P/EPS 66.99 19.89 25.56 43.37 282.46 64.90 26.55 85.23%
EY 1.49 5.03 3.91 2.31 0.35 1.54 3.77 -46.11%
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 0.79 -8.62%

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