[WEIDA] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -85.51%
YoY- -65.62%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 67,208 52,549 90,654 102,911 69,200 88,031 79,928 -2.84%
PBT 8,989 5,121 11,822 13,405 6,094 14,550 7,634 2.75%
Tax -2,855 -1,994 -3,913 -3,905 -1,744 -3,825 -16,079 -25.01%
NP 6,134 3,127 7,909 9,500 4,350 10,725 -8,445 -
-
NP to SH 6,237 2,628 7,644 9,382 3,828 10,483 -2,213 -
-
Tax Rate 31.76% 38.94% 33.10% 29.13% 28.62% 26.29% 210.62% -
Total Cost 61,074 49,422 82,745 93,411 64,850 77,306 88,373 -5.96%
-
Net Worth 437,784 417,482 408,865 388,483 353,646 253,905 127,150 22.87%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 437,784 417,482 408,865 388,483 353,646 253,905 127,150 22.87%
NOSH 133,333 133,333 126,976 126,955 126,754 126,952 127,150 0.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.13% 5.95% 8.72% 9.23% 6.29% 12.18% -10.57% -
ROE 1.42% 0.63% 1.87% 2.42% 1.08% 4.13% -1.74% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 52.96 41.41 71.39 81.06 54.59 69.34 62.86 -2.81%
EPS 4.92 2.07 6.02 7.39 3.02 8.26 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.29 3.22 3.06 2.79 2.00 1.00 22.91%
Adjusted Per Share Value based on latest NOSH - 133,333
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.41 39.41 67.99 77.18 51.90 66.02 59.95 -2.84%
EPS 4.68 1.97 5.73 7.04 2.87 7.86 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2834 3.1311 3.0665 2.9136 2.6524 1.9043 0.9536 22.87%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.25 1.96 1.50 1.51 1.70 1.59 1.03 -
P/RPS 4.25 4.73 2.10 1.86 3.11 2.29 1.64 17.19%
P/EPS 45.78 94.64 24.92 20.43 56.29 19.26 -59.18 -
EY 2.18 1.06 4.01 4.89 1.78 5.19 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.47 0.49 0.61 0.80 1.03 -7.38%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 22/08/17 26/08/16 11/08/15 28/08/14 30/08/13 29/08/12 -
Price 2.17 1.92 1.57 1.47 1.96 1.47 1.42 -
P/RPS 4.10 4.64 2.20 1.81 3.59 2.12 2.26 10.43%
P/EPS 44.15 92.71 26.08 19.89 64.90 17.80 -81.59 -
EY 2.27 1.08 3.83 5.03 1.54 5.62 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.49 0.48 0.70 0.74 1.42 -12.66%

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