[WEIDA] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -10.91%
YoY- -58.83%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 322,930 239,159 360,704 396,623 299,259 371,784 401,644 -3.56%
PBT 47,893 25,257 47,566 39,591 25,202 37,043 47,909 -0.00%
Tax -16,161 -11,350 -17,774 -12,822 -5,613 99,636 -26,482 -7.89%
NP 31,732 13,907 29,792 26,769 19,589 136,679 21,427 6.76%
-
NP to SH 29,769 11,688 28,393 26,211 16,436 146,155 26,792 1.77%
-
Tax Rate 33.74% 44.94% 37.37% 32.39% 22.27% -268.97% 55.28% -
Total Cost 291,198 225,252 330,912 369,854 279,670 235,105 380,217 -4.34%
-
Net Worth 453,011 420,019 416,033 387,017 252,280 254,814 126,829 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 453,011 420,019 416,033 387,017 252,280 254,814 126,829 23.62%
NOSH 133,333 133,333 126,839 126,891 126,140 127,407 126,829 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 9.83% 5.81% 8.26% 6.75% 6.55% 36.76% 5.33% -
ROE 6.57% 2.78% 6.82% 6.77% 6.51% 57.36% 21.12% -
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 254.49 188.47 284.38 312.57 237.24 291.81 316.68 -3.57%
EPS 23.46 9.21 22.38 20.66 13.03 114.71 21.12 1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.31 3.28 3.05 2.00 2.00 1.00 23.61%
Adjusted Per Share Value based on latest NOSH - 133,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 242.20 179.37 270.53 297.47 224.44 278.84 301.23 -3.56%
EPS 22.33 8.77 21.29 19.66 12.33 109.62 20.09 1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3976 3.1502 3.1203 2.9026 1.8921 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 0.92 1.07 0.55 0.49 0.75 0.56 0.45 12.65%
P/EPS 10.02 21.93 6.92 7.36 13.74 1.42 6.67 7.01%
EY 9.98 4.56 14.44 13.59 7.28 70.38 14.98 -6.54%
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 0.90 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 0.94 1.01 0.56 0.67 0.68 0.58 0.45 13.05%
P/EPS 10.19 20.63 7.15 10.12 12.36 1.48 6.67 7.31%
EY 9.82 4.85 13.99 9.88 8.09 67.48 14.98 -6.79%
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 0.81 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