[WEIDA] YoY Quarter Result on 30-Sep-2016 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 5.53%
YoY- 103.76%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 138,100 64,721 88,866 100,217 71,146 71,286 117,064 2.79%
PBT 19,143 10,732 13,117 6,450 3,336 1,298 13,189 6.40%
Tax -5,410 -3,533 -4,506 -3,107 -836 -1,810 -17,450 -17.72%
NP 13,733 7,199 8,611 3,343 2,500 -512 -4,261 -
-
NP to SH 12,448 6,636 8,067 3,959 719 -228 1,753 38.61%
-
Tax Rate 28.26% 32.92% 34.35% 48.17% 25.06% 139.45% 132.31% -
Total Cost 124,367 57,522 80,255 96,874 68,646 71,798 121,325 0.41%
-
Net Worth 453,011 420,019 416,033 387,017 349,408 254,814 126,829 23.62%
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 453,011 420,019 416,033 387,017 349,408 254,814 126,829 23.62%
NOSH 133,333 133,333 133,334 126,891 126,140 127,407 126,829 0.83%
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 9.94% 11.12% 9.69% 3.34% 3.51% -0.72% -3.64% -
ROE 2.75% 1.58% 1.94% 1.02% 0.21% -0.09% 1.38% -
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 108.83 51.00 70.06 78.98 56.40 55.95 92.30 2.78%
EPS 9.81 5.23 6.36 3.12 0.57 -0.18 1.38 38.64%
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 - 133,334
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 103.58 48.54 66.65 75.16 53.36 53.46 87.80 2.79%
EPS 9.34 4.98 6.05 2.97 0.54 -0.17 1.31 38.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3976 3.1502 3.1203 2.9026 2.6206 1.9111 0.9512 23.62%
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 2.16 3.96 2.21 1.92 3.17 2.91 1.53 5.91%
P/EPS 23.96 38.63 24.37 48.72 314.04 -910.85 102.01 -21.44%
EY 4.17 2.59 4.10 2.05 0.32 -0.11 0.98 27.28%
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 2.20 3.73 2.28 2.65 2.85 3.04 1.53 6.23%
P/EPS 24.36 36.33 25.16 66.99 282.46 -949.97 102.01 -21.22%
EY 4.10 2.75 3.98 1.49 0.35 -0.11 0.98 26.92%
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