[WEIDA] YoY Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -30.85%
YoY- -63.48%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 210,196 362,616 411,644 276,800 352,124 319,712 202,840 0.59%
PBT 20,484 47,288 53,620 24,376 58,200 30,536 13,416 7.30%
Tax -7,976 -15,652 -15,620 -6,976 -15,300 -64,316 -4,080 11.80%
NP 12,508 31,636 38,000 17,400 42,900 -33,780 9,336 4.99%
-
NP to SH 10,512 30,576 37,528 15,312 41,932 -8,852 10,276 0.37%
-
Tax Rate 38.94% 33.10% 29.13% 28.62% 26.29% 210.62% 30.41% -
Total Cost 197,688 330,980 373,644 259,400 309,224 353,492 193,504 0.35%
-
Net Worth 417,482 408,865 388,483 353,646 253,905 127,150 185,680 14.44%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 417,482 408,865 388,483 353,646 253,905 127,150 185,680 14.44%
NOSH 133,333 126,976 126,955 126,754 126,952 127,150 127,178 0.79%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.95% 8.72% 9.23% 6.29% 12.18% -10.57% 4.60% -
ROE 2.52% 7.48% 9.66% 4.33% 16.51% -6.96% 5.53% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 165.65 285.58 324.24 218.37 277.37 251.44 159.49 0.63%
EPS 8.28 24.08 29.56 12.08 33.04 -6.96 8.08 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.22 3.06 2.79 2.00 1.00 1.46 14.48%
Adjusted Per Share Value based on latest NOSH - 126,754
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 157.65 271.96 308.73 207.60 264.09 239.78 152.13 0.59%
EPS 7.88 22.93 28.15 11.48 31.45 -6.64 7.71 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1311 3.0665 2.9136 2.6524 1.9043 0.9536 1.3926 14.44%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.96 1.50 1.51 1.70 1.59 1.03 1.01 -
P/RPS 1.18 0.53 0.47 0.78 0.57 0.41 0.63 11.01%
P/EPS 23.66 6.23 5.11 14.07 4.81 -14.80 12.50 11.20%
EY 4.23 16.05 19.58 7.11 20.77 -6.76 8.00 -10.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.49 0.61 0.80 1.03 0.69 -2.30%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 22/08/17 26/08/16 11/08/15 28/08/14 30/08/13 29/08/12 26/08/11 -
Price 1.92 1.57 1.47 1.96 1.47 1.42 0.96 -
P/RPS 1.16 0.55 0.45 0.90 0.53 0.56 0.60 11.60%
P/EPS 23.18 6.52 4.97 16.23 4.45 -20.40 11.88 11.77%
EY 4.31 15.34 20.11 6.16 22.47 -4.90 8.42 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.49 0.48 0.70 0.74 1.42 0.66 -2.12%

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