[WEIDA] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 252.51%
YoY- -41.03%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 205,308 117,270 179,520 203,128 140,346 159,317 196,992 0.69%
PBT 28,132 15,853 24,939 19,855 9,430 15,848 20,823 5.13%
Tax -8,266 -5,527 -8,419 -7,012 -2,580 -5,635 -33,530 -20.80%
NP 19,866 10,326 16,520 12,843 6,850 10,213 -12,707 -
-
NP to SH 18,684 9,264 15,711 13,341 4,547 10,255 -461 -
-
Tax Rate 29.38% 34.86% 33.76% 35.32% 27.36% 35.56% 161.02% -
Total Cost 185,442 106,944 163,000 190,285 133,496 149,104 209,699 -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 4.12% 2.21% 3.78% 3.45% 1.29% 4.04% -0.36% -
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 161.79 92.42 141.53 160.02 110.50 125.48 155.22 0.69%
EPS 14.73 7.30 12.38 10.51 3.58 8.08 -0.36 -
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 - 133,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 153.98 87.95 134.64 152.35 105.26 119.49 147.74 0.69%
EPS 14.01 6.95 11.78 10.01 3.41 7.69 -0.35 -
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 1.45 2.19 1.10 0.95 1.62 1.30 0.91 8.07%
P/EPS 15.96 27.67 12.51 14.46 50.00 20.18 -388.18 -
EY 6.27 3.61 7.99 6.91 2.00 4.96 -0.26 -
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 1.48 2.06 1.13 1.31 1.46 1.35 0.91 8.43%
P/EPS 16.23 26.03 12.92 19.89 44.97 21.05 -388.18 -
EY 6.16 3.84 7.74 5.03 2.22 4.75 -0.26 -
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