[WEIDA] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[WEIDA] WEIDA (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.32%
YoY- 54.05%
Quarter Report
Latest QR
Upcoming QR
WEIDA's Result
WEIDA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 245,210 317,085 426,567 292,800 347,393 407,490 287,378 -2.60%
PBT 29,033 46,832 40,088 28,947 28,112 46,374 33,350 -2.28%
Tax -10,675 -18,118 -12,573 -8,986 116,482 -39,136 -11,139 -0.70%
NP 18,358 28,714 27,515 19,961 144,594 7,238 22,211 -3.12%
-
NP to SH 16,004 27,634 26,294 17,068 147,868 19,008 20,026 -3.66%
-
Tax Rate 36.77% 38.69% 31.36% 31.04% -414.35% 84.39% 33.40% -
Total Cost 226,852 288,371 399,052 272,839 202,799 400,252 265,167 -2.56%
-
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 133,333 126,894 126,984 126,811 126,486 126,870 126,951 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 7.49% 9.06% 6.45% 6.82% 41.62% 1.78% 7.73% -
ROE 3.73% 6.62% 6.70% 4.81% 58.45% 14.98% 10.38% -
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 193.24 249.88 335.92 230.89 274.65 321.19 226.37 -2.60%
EPS 12.61 21.78 20.71 13.46 116.90 14.98 15.77 -3.65%
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 - 126,984
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 183.91 237.81 319.93 219.60 260.55 305.62 215.53 -2.60%
EPS 12.00 20.73 19.72 12.80 110.90 14.26 15.02 -3.66%
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 0.99 0.70 0.59 0.65 0.62 0.45 0.42 15.34%
P/EPS 15.14 8.08 9.51 11.14 1.45 9.74 6.02 16.59%
EY 6.60 12.37 10.51 8.97 68.77 10.26 16.60 -14.23%
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 1.16 0.75 0.52 0.74 0.61 0.43 0.44 17.51%
P/EPS 17.76 8.63 8.50 12.63 1.43 9.14 6.34 18.71%
EY 5.63 11.58 11.76 7.92 70.00 10.94 15.77 -15.76%
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