[WEIDA] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -51.09%
YoY- 2324.51%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 359,040 406,256 280,692 318,634 393,984 209,712 289,228 3.66%
PBT 49,878 39,710 18,860 31,696 41,646 9,818 19,580 16.84%
Tax -16,838 -14,024 -5,160 -11,270 -67,060 -2,890 -5,568 20.23%
NP 33,040 25,686 13,700 20,426 -25,414 6,928 14,012 15.35%
-
NP to SH 31,422 26,682 9,094 20,510 -922 7,248 15,086 12.99%
-
Tax Rate 33.76% 35.32% 27.36% 35.56% 161.02% 29.44% 28.44% -
Total Cost 326,000 380,570 266,992 298,208 419,398 202,784 275,216 2.85%
-
Net Worth 416,033 387,155 351,820 253,935 126,915 182,467 126,945 21.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 416,033 387,155 351,820 253,935 126,915 182,467 126,945 21.85%
NOSH 133,334 126,936 127,011 126,967 126,915 126,713 126,945 0.82%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.20% 6.32% 4.88% 6.41% -6.45% 3.30% 4.84% -
ROE 7.55% 6.89% 2.58% 8.08% -0.73% 3.97% 11.88% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 283.07 320.05 221.00 250.96 310.43 165.50 227.84 3.68%
EPS 24.76 21.02 7.16 16.16 -0.72 5.72 11.88 13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.05 2.77 2.00 1.00 1.44 1.00 21.87%
Adjusted Per Share Value based on latest NOSH - 127,407
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 269.28 304.69 210.52 238.98 295.49 157.28 216.92 3.66%
EPS 23.57 20.01 6.82 15.38 -0.69 5.44 11.31 13.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1203 2.9037 2.6387 1.9045 0.9519 1.3685 0.9521 21.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.55 1.52 1.79 1.63 1.41 0.89 0.82 -
P/RPS 0.55 0.47 0.81 0.65 0.45 0.54 0.36 7.31%
P/EPS 6.26 7.23 25.00 10.09 -194.09 15.56 6.90 -1.60%
EY 15.98 13.83 4.00 9.91 -0.52 6.43 14.49 1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.65 0.82 1.41 0.62 0.82 -8.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 28/11/14 26/11/13 29/11/12 24/11/11 23/11/10 -
Price 1.60 2.09 1.61 1.70 1.41 0.98 0.84 -
P/RPS 0.57 0.65 0.73 0.68 0.45 0.59 0.37 7.46%
P/EPS 6.46 9.94 22.49 10.52 -194.09 17.13 7.07 -1.49%
EY 15.48 10.06 4.45 9.50 -0.52 5.84 14.15 1.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.58 0.85 1.41 0.68 0.84 -8.58%

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