[WEIDA] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
11-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 31.89%
YoY- 48.31%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 249,551 263,304 372,055 367,552 299,399 417,562 338,726 -4.96%
PBT 39,482 27,642 40,899 36,477 23,164 48,934 36,275 1.42%
Tax -14,284 -12,323 -16,375 -10,551 -6,587 83,996 -9,457 7.11%
NP 25,198 15,319 24,524 25,926 16,577 132,930 26,818 -1.03%
-
NP to SH 23,957 13,119 24,285 22,971 15,489 148,136 26,094 -1.41%
-
Tax Rate 36.18% 44.58% 40.04% 28.93% 28.44% -171.65% 26.07% -
Total Cost 224,353 247,985 347,531 341,626 282,822 284,632 311,908 -5.34%
-
Net Worth 437,784 417,482 408,865 388,483 353,646 253,905 127,150 22.87%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 437,784 417,482 408,865 388,483 353,646 253,905 127,150 22.87%
NOSH 133,333 133,333 126,976 126,955 126,754 126,952 127,150 0.79%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.10% 5.82% 6.59% 7.05% 5.54% 31.83% 7.92% -
ROE 5.47% 3.14% 5.94% 5.91% 4.38% 58.34% 20.52% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 196.66 207.50 293.01 289.51 236.20 328.91 266.40 -4.93%
EPS 18.88 10.34 19.13 18.09 12.22 116.69 20.52 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.29 3.22 3.06 2.79 2.00 1.00 22.91%
Adjusted Per Share Value based on latest NOSH - 126,955
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 187.16 197.48 279.04 275.66 224.55 313.17 254.05 -4.96%
EPS 17.97 9.84 18.21 17.23 11.62 111.10 19.57 -1.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2834 3.1311 3.0665 2.9136 2.6524 1.9043 0.9536 22.87%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.25 1.96 1.50 1.51 1.70 1.59 1.03 -
P/RPS 1.14 0.94 0.51 0.52 0.72 0.48 0.39 19.56%
P/EPS 11.92 18.96 7.84 8.35 13.91 1.36 5.02 15.49%
EY 8.39 5.27 12.75 11.98 7.19 73.39 19.92 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.47 0.49 0.61 0.80 1.03 -7.38%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 22/08/17 26/08/16 11/08/15 28/08/14 30/08/13 29/08/12 -
Price 2.17 1.92 1.57 1.47 1.96 1.47 1.42 -
P/RPS 1.10 0.93 0.54 0.51 0.83 0.45 0.53 12.93%
P/EPS 11.49 18.57 8.21 8.12 16.04 1.26 6.92 8.81%
EY 8.70 5.38 12.18 12.31 6.23 79.38 14.45 -8.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.49 0.48 0.70 0.74 1.42 -12.66%

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