[WEIDA] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 2.77%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 410,616 234,540 359,040 406,256 280,692 318,634 393,984 0.69%
PBT 56,264 31,706 49,878 39,710 18,860 31,696 41,646 5.13%
Tax -16,532 -11,054 -16,838 -14,024 -5,160 -11,270 -67,060 -20.80%
NP 39,732 20,652 33,040 25,686 13,700 20,426 -25,414 -
-
NP to SH 37,368 18,528 31,422 26,682 9,094 20,510 -922 -
-
Tax Rate 29.38% 34.86% 33.76% 35.32% 27.36% 35.56% 161.02% -
Total Cost 370,884 213,888 326,000 380,570 266,992 298,208 419,398 -2.02%
-
Net Worth 453,011 420,019 416,033 387,155 351,820 253,935 126,915 23.61%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 453,011 420,019 416,033 387,155 351,820 253,935 126,915 23.61%
NOSH 133,333 133,333 133,334 126,936 127,011 126,967 126,915 0.82%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.68% 8.81% 9.20% 6.32% 4.88% 6.41% -6.45% -
ROE 8.25% 4.41% 7.55% 6.89% 2.58% 8.08% -0.73% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 323.59 184.83 283.07 320.05 221.00 250.96 310.43 0.69%
EPS 29.46 14.60 24.76 21.02 7.16 16.16 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.31 3.28 3.05 2.77 2.00 1.00 23.61%
Adjusted Per Share Value based on latest NOSH - 133,334
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 307.96 175.91 269.28 304.69 210.52 238.98 295.49 0.69%
EPS 28.03 13.90 23.57 20.01 6.82 15.38 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3976 3.1502 3.1203 2.9037 2.6387 1.9045 0.9519 23.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.35 2.02 1.55 1.52 1.79 1.63 1.41 -
P/RPS 0.73 1.09 0.55 0.47 0.81 0.65 0.45 8.39%
P/EPS 7.98 13.83 6.26 7.23 25.00 10.09 -194.09 -
EY 12.53 7.23 15.98 13.83 4.00 9.91 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.61 0.47 0.50 0.65 0.82 1.41 -11.87%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 28/11/17 28/11/16 24/11/15 28/11/14 26/11/13 29/11/12 -
Price 2.39 1.90 1.60 2.09 1.61 1.70 1.41 -
P/RPS 0.74 1.03 0.57 0.65 0.73 0.68 0.45 8.63%
P/EPS 8.12 13.01 6.46 9.94 22.49 10.52 -194.09 -
EY 12.32 7.68 15.48 10.06 4.45 9.50 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.49 0.69 0.58 0.85 1.41 -11.65%

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