[WEIDA] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -143.56%
YoY- -124.53%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 66,451 64,721 52,549 61,489 60,400 88,866 90,654 -18.65%
PBT 12,185 10,732 5,121 995 8,409 13,117 11,822 2.03%
Tax -3,126 -3,533 -1,994 -2,022 -3,801 -4,506 -3,913 -13.86%
NP 9,059 7,199 3,127 -1,027 4,608 8,611 7,909 9.44%
-
NP to SH 8,611 6,636 2,628 -1,871 4,295 8,067 7,644 8.24%
-
Tax Rate 25.65% 32.92% 38.94% 203.22% 45.20% 34.35% 33.10% -
Total Cost 57,392 57,522 49,422 62,516 55,792 80,255 82,745 -21.59%
-
Net Worth 428,901 420,019 417,482 414,943 417,482 416,033 408,865 3.23%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 428,901 420,019 417,482 414,943 417,482 416,033 408,865 3.23%
NOSH 133,333 133,333 133,333 133,333 133,333 133,334 126,976 3.30%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.63% 11.12% 5.95% -1.67% 7.63% 9.69% 8.72% -
ROE 2.01% 1.58% 0.63% -0.45% 1.03% 1.94% 1.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 52.37 51.00 41.41 48.46 47.60 70.06 71.39 -18.61%
EPS 6.79 5.23 2.07 -1.48 3.39 6.36 6.02 8.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.31 3.29 3.27 3.29 3.28 3.22 3.27%
Adjusted Per Share Value based on latest NOSH - 133,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 49.84 48.54 39.41 46.12 45.30 66.65 67.99 -18.65%
EPS 6.46 4.98 1.97 -1.40 3.22 6.05 5.73 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2168 3.1502 3.1311 3.1121 3.1311 3.1203 3.0665 3.23%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.91 2.02 1.96 1.86 1.76 1.55 1.50 -
P/RPS 3.65 3.96 4.73 3.84 3.70 2.21 2.10 44.41%
P/EPS 28.15 38.63 94.64 -126.15 52.00 24.37 24.92 8.44%
EY 3.55 2.59 1.06 -0.79 1.92 4.10 4.01 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.60 0.57 0.53 0.47 0.47 13.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 28/11/17 22/08/17 30/05/17 22/02/17 28/11/16 26/08/16 -
Price 2.24 1.90 1.92 1.85 1.88 1.60 1.57 -
P/RPS 4.28 3.73 4.64 3.82 3.95 2.28 2.20 55.65%
P/EPS 33.01 36.33 92.71 -125.47 55.54 25.16 26.08 16.96%
EY 3.03 2.75 1.08 -0.80 1.80 3.98 3.83 -14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.58 0.57 0.57 0.49 0.49 21.89%

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