[WEIDA] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 42.31%
YoY- 574.09%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 239,920 307,147 214,421 239,851 301,917 203,934 202,463 2.86%
PBT 33,348 28,998 18,076 20,749 34,655 21,405 21,472 7.60%
Tax -12,220 -10,469 -6,286 -5,968 -50,709 -7,099 -5,193 15.31%
NP 21,128 18,529 11,790 14,781 -16,054 14,306 16,279 4.43%
-
NP to SH 20,006 18,395 9,518 14,594 2,165 14,034 15,843 3.96%
-
Tax Rate 36.64% 36.10% 34.78% 28.76% 146.33% 33.17% 24.18% -
Total Cost 218,792 288,618 202,631 225,070 317,971 189,628 186,184 2.72%
-
Net Worth 417,482 392,003 355,338 253,786 126,892 192,872 126,866 21.93%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 417,482 392,003 355,338 253,786 126,892 192,872 126,866 21.93%
NOSH 133,333 126,862 126,906 126,893 126,892 126,889 126,866 0.83%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.81% 6.03% 5.50% 6.16% -5.32% 7.02% 8.04% -
ROE 4.79% 4.69% 2.68% 5.75% 1.71% 7.28% 12.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 189.07 242.11 168.96 189.02 237.93 160.72 159.59 2.86%
EPS 15.77 14.50 7.50 11.50 1.71 11.06 12.49 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.09 2.80 2.00 1.00 1.52 1.00 21.93%
Adjusted Per Share Value based on latest NOSH - 126,486
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 179.94 230.36 160.82 179.89 226.44 152.95 151.85 2.86%
EPS 15.00 13.80 7.14 10.95 1.62 10.53 11.88 3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1311 2.94 2.665 1.9034 0.9517 1.4465 0.9515 21.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.76 1.97 1.50 1.70 1.46 0.95 0.95 -
P/RPS 0.93 0.81 0.89 0.90 0.61 0.59 0.60 7.57%
P/EPS 11.16 13.59 20.00 14.78 85.57 8.59 7.61 6.58%
EY 8.96 7.36 5.00 6.77 1.17 11.64 13.15 -6.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.64 0.54 0.85 1.46 0.63 0.95 -9.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 27/02/15 26/02/14 28/02/13 28/02/12 26/01/11 -
Price 1.88 1.76 1.70 1.67 1.37 1.00 1.07 -
P/RPS 0.99 0.73 1.01 0.88 0.58 0.62 0.67 6.71%
P/EPS 11.92 12.14 22.67 14.52 80.30 9.04 8.57 5.64%
EY 8.39 8.24 4.41 6.89 1.25 11.06 11.67 -5.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.61 0.84 1.37 0.66 1.07 -9.95%

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