[WEIDA] YoY Cumulative 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- -2.17%
YoY- 2324.51%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 179,520 203,128 140,346 159,317 196,992 104,856 144,614 3.66%
PBT 24,939 19,855 9,430 15,848 20,823 4,909 9,790 16.84%
Tax -8,419 -7,012 -2,580 -5,635 -33,530 -1,445 -2,784 20.23%
NP 16,520 12,843 6,850 10,213 -12,707 3,464 7,006 15.35%
-
NP to SH 15,711 13,341 4,547 10,255 -461 3,624 7,543 12.99%
-
Tax Rate 33.76% 35.32% 27.36% 35.56% 161.02% 29.44% 28.44% -
Total Cost 163,000 190,285 133,496 149,104 209,699 101,392 137,608 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 3.78% 3.45% 1.29% 4.04% -0.36% 1.99% 5.94% -
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 141.53 160.02 110.50 125.48 155.22 82.75 113.92 3.67%
EPS 12.38 10.51 3.58 8.08 -0.36 2.86 5.94 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 134.64 152.35 105.26 119.49 147.74 78.64 108.46 3.66%
EPS 11.78 10.01 3.41 7.69 -0.35 2.72 5.66 12.98%
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 1.10 0.95 1.62 1.30 0.91 1.08 0.72 7.31%
P/EPS 12.51 14.46 50.00 20.18 -388.18 31.12 13.80 -1.62%
EY 7.99 6.91 2.00 4.96 -0.26 3.21 7.25 1.63%
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 1.13 1.31 1.46 1.35 0.91 1.18 0.74 7.30%
P/EPS 12.92 19.89 44.97 21.05 -388.18 34.27 14.14 -1.49%
EY 7.74 5.03 2.22 4.75 -0.26 2.92 7.07 1.51%
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