[WEIDA] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 28.63%
YoY- -10.65%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 244,961 319,893 409,529 285,894 319,801 402,556 271,912 -1.72%
PBT 37,384 44,464 38,664 24,101 27,665 46,206 28,540 4.59%
Tax -11,537 -16,293 -13,958 -8,381 -7,957 -67,611 -9,465 3.35%
NP 25,846 28,170 24,705 15,720 19,708 -21,405 19,074 5.18%
-
NP to SH 23,833 26,674 24,526 12,690 19,458 2,886 18,712 4.11%
-
Tax Rate 30.86% 36.64% 36.10% 34.77% 28.76% 146.33% 33.16% -
Total Cost 219,114 291,722 384,824 270,174 300,093 423,961 252,837 -2.35%
-
Net Worth 428,901 417,482 392,003 355,338 253,786 126,892 192,872 14.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 428,901 417,482 392,003 355,338 253,786 126,892 192,872 14.23%
NOSH 133,333 133,333 126,862 126,906 126,893 126,892 126,889 0.82%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.55% 8.81% 6.03% 5.50% 6.16% -5.32% 7.02% -
ROE 5.56% 6.39% 6.26% 3.57% 7.67% 2.27% 9.70% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 193.04 252.09 322.81 225.28 252.02 317.24 214.29 -1.72%
EPS 18.79 21.03 19.33 10.00 15.33 2.28 14.75 4.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.29 3.09 2.80 2.00 1.00 1.52 14.23%
Adjusted Per Share Value based on latest NOSH - 133,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 183.72 239.92 307.15 214.42 239.85 301.92 203.93 -1.72%
EPS 17.88 20.01 18.40 9.52 14.59 2.17 14.03 4.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2168 3.1311 2.94 2.665 1.9034 0.9517 1.4465 14.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.91 1.76 1.97 1.50 1.70 1.46 0.95 -
P/RPS 0.99 0.70 0.61 0.67 0.67 0.46 0.44 14.45%
P/EPS 10.17 8.37 10.19 15.00 11.09 64.18 6.44 7.90%
EY 9.83 11.94 9.81 6.67 9.02 1.56 15.52 -7.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.64 0.54 0.85 1.46 0.63 -1.65%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 22/02/17 24/02/16 27/02/15 26/02/14 28/02/13 28/02/12 -
Price 2.24 1.88 1.76 1.70 1.67 1.37 1.00 -
P/RPS 1.16 0.75 0.55 0.75 0.66 0.43 0.47 16.23%
P/EPS 11.93 8.94 9.10 17.00 10.89 60.22 6.78 9.86%
EY 8.38 11.18 10.98 5.88 9.18 1.66 14.75 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.57 0.61 0.84 1.37 0.66 0.00%

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