[WEIDA] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 13.8%
YoY- -85.61%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 301,409 384,312 333,841 318,230 409,459 309,508 285,906 0.88%
PBT 34,343 42,482 29,166 31,620 41,558 33,132 34,546 -0.09%
Tax -14,242 -16,367 -8,390 -8,668 108,393 21,631 -10,362 5.43%
NP 20,101 26,115 20,776 22,952 149,951 54,763 24,184 -3.03%
-
NP to SH 18,135 26,023 17,417 22,144 153,863 39,344 21,835 -3.04%
-
Tax Rate 41.47% 38.53% 28.77% 27.41% -260.82% -65.29% 29.99% -
Total Cost 281,308 358,197 313,065 295,278 259,508 254,745 261,722 1.20%
-
Net Worth 414,943 401,008 379,292 350,318 345,138 298,169 182,769 14.62%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 414,943 401,008 379,292 350,318 345,138 298,169 182,769 14.62%
NOSH 133,333 126,901 126,853 126,926 126,889 126,880 126,923 0.82%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.67% 6.80% 6.22% 7.21% 36.62% 17.69% 8.46% -
ROE 4.37% 6.49% 4.59% 6.32% 44.58% 13.20% 11.95% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 237.53 302.84 263.17 250.72 322.69 243.94 225.26 0.88%
EPS 14.29 20.51 13.73 17.45 121.25 31.01 17.21 -3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.16 2.99 2.76 2.72 2.35 1.44 14.63%
Adjusted Per Share Value based on latest NOSH - 126,884
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 226.06 288.23 250.38 238.67 307.10 232.13 214.43 0.88%
EPS 13.60 19.52 13.06 16.61 115.40 29.51 16.38 -3.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1121 3.0076 2.8447 2.6274 2.5885 2.2363 1.3708 14.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.86 1.78 1.68 1.62 1.43 0.99 1.13 -
P/RPS 0.78 0.59 0.64 0.65 0.44 0.41 0.50 7.68%
P/EPS 13.01 8.68 12.24 9.29 1.18 3.19 6.57 12.04%
EY 7.68 11.52 8.17 10.77 84.80 31.32 15.22 -10.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.56 0.56 0.59 0.53 0.42 0.78 -5.08%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/05/17 25/05/16 26/05/15 28/05/14 30/05/13 30/05/12 30/05/11 -
Price 1.85 1.57 1.59 1.58 1.71 0.94 1.08 -
P/RPS 0.78 0.52 0.60 0.63 0.53 0.39 0.48 8.42%
P/EPS 12.94 7.66 11.58 9.06 1.41 3.03 6.28 12.79%
EY 7.73 13.06 8.64 11.04 70.91 32.99 15.93 -11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.53 0.57 0.63 0.40 0.75 -4.46%

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