[WEIDA] QoQ TTM Result on 30-Jun-2015 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 31.89%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 384,312 426,567 396,623 367,552 333,841 292,800 299,259 18.12%
PBT 42,482 40,088 39,591 36,477 29,166 28,947 25,202 41.59%
Tax -16,367 -12,573 -12,822 -10,551 -8,390 -8,986 -5,613 103.97%
NP 26,115 27,515 26,769 25,926 20,776 19,961 19,589 21.10%
-
NP to SH 26,023 26,294 26,211 22,971 17,417 17,068 16,436 35.80%
-
Tax Rate 38.53% 31.36% 32.39% 28.93% 28.77% 31.04% 22.27% -
Total Cost 358,197 399,052 369,854 341,626 313,065 272,839 279,670 17.91%
-
Net Worth 400,637 392,383 387,017 388,483 379,710 355,071 252,280 36.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 400,637 392,383 387,017 388,483 379,710 355,071 252,280 36.07%
NOSH 126,783 126,984 126,891 126,955 126,993 126,811 126,140 0.33%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.80% 6.45% 6.75% 7.05% 6.22% 6.82% 6.55% -
ROE 6.50% 6.70% 6.77% 5.91% 4.59% 4.81% 6.51% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 303.12 335.92 312.57 289.51 262.88 230.89 237.24 17.72%
EPS 20.53 20.71 20.66 18.09 13.71 13.46 13.03 35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 3.09 3.05 3.06 2.99 2.80 2.00 35.61%
Adjusted Per Share Value based on latest NOSH - 126,955
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 288.23 319.93 297.47 275.66 250.38 219.60 224.44 18.12%
EPS 19.52 19.72 19.66 17.23 13.06 12.80 12.33 35.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0048 2.9429 2.9026 2.9136 2.8478 2.663 1.8921 36.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.78 1.97 1.52 1.51 1.68 1.50 1.79 -
P/RPS 0.59 0.59 0.49 0.52 0.64 0.65 0.75 -14.77%
P/EPS 8.67 9.51 7.36 8.35 12.25 11.14 13.74 -26.41%
EY 11.53 10.51 13.59 11.98 8.16 8.97 7.28 35.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.64 0.50 0.49 0.56 0.54 0.90 -27.09%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 24/11/15 11/08/15 26/05/15 27/02/15 28/11/14 -
Price 1.57 1.76 2.09 1.47 1.59 1.70 1.61 -
P/RPS 0.52 0.52 0.67 0.51 0.60 0.74 0.68 -16.36%
P/EPS 7.65 8.50 10.12 8.12 11.59 12.63 12.36 -27.35%
EY 13.07 11.76 9.88 12.31 8.63 7.92 8.09 37.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.69 0.48 0.53 0.61 0.81 -27.48%

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