[WEIDA] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 29.76%
YoY- 100.49%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 66,451 60,400 104,019 74,075 80,534 104,925 99,079 -6.43%
PBT 12,185 8,409 9,143 8,646 4,901 13,832 15,367 -3.78%
Tax -3,126 -3,801 -3,457 -3,706 -333 -17,179 -4,525 -5.97%
NP 9,059 4,608 5,686 4,940 4,568 -3,347 10,842 -2.94%
-
NP to SH 8,611 4,295 5,054 4,971 4,339 2,626 10,410 -3.10%
-
Tax Rate 25.65% 45.20% 37.81% 42.86% 6.79% 124.20% 29.45% -
Total Cost 57,392 55,792 98,333 69,135 75,966 108,272 88,237 -6.91%
-
Net Worth 428,901 417,482 392,383 355,071 252,972 126,870 192,965 14.22%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 428,901 417,482 392,383 355,071 252,972 126,870 192,965 14.22%
NOSH 133,333 133,333 126,984 126,811 126,486 126,870 126,951 0.82%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.63% 7.63% 5.47% 6.67% 5.67% -3.19% 10.94% -
ROE 2.01% 1.03% 1.29% 1.40% 1.72% 2.07% 5.39% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 52.37 47.60 81.91 58.41 63.67 82.70 78.04 -6.42%
EPS 6.79 3.39 3.98 3.92 3.42 2.07 8.20 -3.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.38 3.29 3.09 2.80 2.00 1.00 1.52 14.23%
Adjusted Per Share Value based on latest NOSH - 133,333
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 49.84 45.30 78.01 55.56 60.40 78.69 74.31 -6.43%
EPS 6.46 3.22 3.79 3.73 3.25 1.97 7.81 -3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2168 3.1311 2.9429 2.663 1.8973 0.9515 1.4472 14.22%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.91 1.76 1.97 1.50 1.70 1.46 0.95 -
P/RPS 3.65 3.70 2.40 2.57 2.67 1.77 1.22 20.01%
P/EPS 28.15 52.00 49.50 38.27 49.56 70.54 11.59 15.92%
EY 3.55 1.92 2.02 2.61 2.02 1.42 8.63 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.64 0.54 0.85 1.46 0.63 -1.65%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 13/02/18 22/02/17 24/02/16 27/02/15 26/02/14 28/02/13 28/02/12 -
Price 2.24 1.88 1.76 1.70 1.67 1.37 1.00 -
P/RPS 4.28 3.95 2.15 2.91 2.62 1.66 1.28 22.26%
P/EPS 33.01 55.54 44.22 43.37 48.68 66.19 12.20 18.02%
EY 3.03 1.80 2.26 2.31 2.05 1.51 8.20 -15.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.57 0.61 0.84 1.37 0.66 0.00%

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