[WEIDA] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -72.75%
YoY- 573.7%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 362,616 411,644 276,800 352,124 319,712 202,840 273,884 4.78%
PBT 47,288 53,620 24,376 58,200 30,536 13,416 19,200 16.19%
Tax -15,652 -15,620 -6,976 -15,300 -64,316 -4,080 -5,168 20.26%
NP 31,636 38,000 17,400 42,900 -33,780 9,336 14,032 14.49%
-
NP to SH 30,576 37,528 15,312 41,932 -8,852 10,276 14,560 13.14%
-
Tax Rate 33.10% 29.13% 28.62% 26.29% 210.62% 30.41% 26.92% -
Total Cost 330,980 373,644 259,400 309,224 353,492 193,504 259,852 4.11%
-
Net Worth 408,865 388,483 353,646 253,905 127,150 185,680 126,977 21.49%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 408,865 388,483 353,646 253,905 127,150 185,680 126,977 21.49%
NOSH 126,976 126,955 126,754 126,952 127,150 127,178 126,977 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.72% 9.23% 6.29% 12.18% -10.57% 4.60% 5.12% -
ROE 7.48% 9.66% 4.33% 16.51% -6.96% 5.53% 11.47% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 285.58 324.24 218.37 277.37 251.44 159.49 215.70 4.78%
EPS 24.08 29.56 12.08 33.04 -6.96 8.08 11.48 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.06 2.79 2.00 1.00 1.46 1.00 21.49%
Adjusted Per Share Value based on latest NOSH - 126,952
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 271.96 308.73 207.60 264.09 239.78 152.13 205.41 4.78%
EPS 22.93 28.15 11.48 31.45 -6.64 7.71 10.92 13.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0665 2.9136 2.6524 1.9043 0.9536 1.3926 0.9523 21.49%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.50 1.51 1.70 1.59 1.03 1.01 0.79 -
P/RPS 0.53 0.47 0.78 0.57 0.41 0.63 0.37 6.16%
P/EPS 6.23 5.11 14.07 4.81 -14.80 12.50 6.89 -1.66%
EY 16.05 19.58 7.11 20.77 -6.76 8.00 14.51 1.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.61 0.80 1.03 0.69 0.79 -8.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 11/08/15 28/08/14 30/08/13 29/08/12 26/08/11 30/08/10 -
Price 1.57 1.47 1.96 1.47 1.42 0.96 0.80 -
P/RPS 0.55 0.45 0.90 0.53 0.56 0.60 0.37 6.82%
P/EPS 6.52 4.97 16.23 4.45 -20.40 11.88 6.98 -1.12%
EY 15.34 20.11 6.16 22.47 -4.90 8.42 14.33 1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.70 0.74 1.42 0.66 0.80 -7.83%

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