[WEIDA] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -1.34%
YoY- 445.52%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 360,704 396,623 299,259 371,784 401,644 246,148 267,329 5.11%
PBT 47,566 39,591 25,202 37,043 47,909 29,665 22,916 12.93%
Tax -17,774 -12,822 -5,613 99,636 -26,482 -9,023 -3,149 33.39%
NP 29,792 26,769 19,589 136,679 21,427 20,642 19,767 7.06%
-
NP to SH 28,393 26,211 16,436 146,155 26,792 17,916 18,892 7.01%
-
Tax Rate 37.37% 32.39% 22.27% -268.97% 55.28% 30.42% 13.74% -
Total Cost 330,912 369,854 279,670 235,105 380,217 225,506 247,562 4.95%
-
Net Worth 416,033 387,017 252,280 254,814 126,829 183,036 126,910 21.85%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 416,033 387,017 252,280 254,814 126,829 183,036 126,910 21.85%
NOSH 126,839 126,891 126,140 127,407 126,829 127,108 126,910 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.26% 6.75% 6.55% 36.76% 5.33% 8.39% 7.39% -
ROE 6.82% 6.77% 6.51% 57.36% 21.12% 9.79% 14.89% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 284.38 312.57 237.24 291.81 316.68 193.65 210.64 5.12%
EPS 22.38 20.66 13.03 114.71 21.12 14.10 14.89 7.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.05 2.00 2.00 1.00 1.44 1.00 21.87%
Adjusted Per Share Value based on latest NOSH - 127,407
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 270.53 297.47 224.44 278.84 301.23 184.61 200.50 5.11%
EPS 21.29 19.66 12.33 109.62 20.09 13.44 14.17 7.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1203 2.9026 1.8921 1.9111 0.9512 1.3728 0.9518 21.86%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.55 1.52 1.79 1.63 1.41 0.89 0.82 -
P/RPS 0.55 0.49 0.75 0.56 0.45 0.46 0.39 5.89%
P/EPS 6.92 7.36 13.74 1.42 6.67 6.31 5.51 3.86%
EY 14.44 13.59 7.28 70.38 14.98 15.84 18.15 -3.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.90 0.82 1.41 0.62 0.82 -8.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 24/11/15 28/11/14 26/11/13 29/11/12 24/11/11 23/11/10 -
Price 1.60 2.09 1.61 1.70 1.41 0.98 0.84 -
P/RPS 0.56 0.67 0.68 0.58 0.45 0.51 0.40 5.76%
P/EPS 7.15 10.12 12.36 1.48 6.67 6.95 5.64 4.02%
EY 13.99 9.88 8.09 67.48 14.98 14.38 17.72 -3.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.81 0.85 1.41 0.68 0.84 -8.58%

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