[WEIDA] QoQ 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- 27.66%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 88,866 90,654 77,165 104,019 100,217 102,911 119,420 -17.83%
PBT 13,117 11,822 13,484 9,143 6,450 13,405 11,090 11.80%
Tax -4,506 -3,913 -5,898 -3,457 -3,107 -3,905 -2,104 65.91%
NP 8,611 7,909 7,586 5,686 3,343 9,500 8,986 -2.79%
-
NP to SH 8,067 7,644 7,628 5,054 3,959 9,382 7,899 1.40%
-
Tax Rate 34.35% 33.10% 43.74% 37.81% 48.17% 29.13% 18.97% -
Total Cost 80,255 82,745 69,579 98,333 96,874 93,411 110,434 -19.12%
-
Net Worth 416,033 408,865 400,637 392,383 387,017 388,483 379,710 6.26%
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 416,033 408,865 400,637 392,383 387,017 388,483 379,710 6.26%
NOSH 133,334 126,976 126,783 126,984 126,891 126,955 126,993 3.29%
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 9.69% 8.72% 9.83% 5.47% 3.34% 9.23% 7.52% -
ROE 1.94% 1.87% 1.90% 1.29% 1.02% 2.42% 2.08% -
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 70.06 71.39 60.86 81.91 78.98 81.06 94.04 -17.77%
EPS 6.36 6.02 6.01 3.98 3.12 7.39 6.22 1.49%
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 66.65 67.99 57.87 78.01 75.16 77.18 89.57 -17.84%
EPS 6.05 5.73 5.72 3.79 2.97 7.04 5.92 1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1203 3.0665 3.0048 2.9429 2.9026 2.9136 2.8478 6.26%
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 2.21 2.10 2.92 2.40 1.92 1.86 1.79 15.04%
P/EPS 24.37 24.92 29.59 49.50 48.72 20.43 27.01 -6.60%
EY 4.10 4.01 3.38 2.02 2.05 4.89 3.70 7.06%
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 2.28 2.20 2.58 2.15 2.65 1.81 1.69 22.02%
P/EPS 25.16 26.08 26.09 44.22 66.99 19.89 25.56 -1.04%
EY 3.98 3.83 3.83 2.26 1.49 5.03 3.91 1.18%
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